Microsoft Word 11.0.5604;





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
  [ X ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                                   ACT OF 1934
                    For the fiscal year ended March 31, 2004
                                       OR
         [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                       For the transition period from ______ to _______.

                        Commission file number: 0-28926

                                   ePlus inc.

             (Exact name of registrant as specified in its charter)

                               Delaware 54-1817218

              (State or other jurisdiction of (I.R.S. Employer
               incorporation or organization) Identification No.)

                     400 Herndon Parkway, Herndon, VA 20170
               (Address, including zip code, of principal offices)

       Registrant's telephone number, including area code: (703) 834-5710

             Securities registered pursuant to Section 12(b) of the Act:
       Title of each class        Name of each exchange on which registered
                                       None
                                       ----

              Securities registered pursuant to Section 12(g) of the Act:
                           Common Stock, $0.01 par value
                           -----------------------------

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes [X] No [ ]

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [  ] No [X]

The  aggregate  market value of the common stock held by  non-affiliates  of the
Company,  computed by reference to the closing price at which the stock was sold
as of September 30, 2003 was  $73,149,632.  The outstanding  number of shares of
common stock of the Company as of June 7, 2004, was 8,915,058.

                       DOCUMENTS INCORPORATED BY REFERENCE



The following  documents are  incorporated by reference into the indicated parts
of this Form 10-K:



                                                                                        
Document                                                                                   Part
- -----------------------------------------------------------------------------------------------

Portions  of the  Company's  definitive  Proxy  Statement  to be filed  with the
Securities and Exchange  Commission  within 120 days after the Company's  fiscal
year end.                                                                              Part III




                                      -2-

CAUTIONARY LANGUAGE ABOUT FORWARD-LOOKING STATEMENTS

Certain statements  contained in this Form 10-K, other periodic reports filed by
the Company under the Securities Exchange Act of 1934, as amended, and any other
written or oral  statements made by or on behalf of the Company are not based on
historical  fact, are based upon numerous  assumptions  about future  conditions
that may not occur.  Words  "believe,"  "expect,"  "anticipate,"  "project," and
similar expressions signify  forward-looking  statements.  Readers are cautioned
not to place undue  reliance  on any  forward-looking  statements  made by or on
behalf  of the  Company.  Any  such  statement  speaks  only as of the  date the
statement  was made.  Actual  events,  transactions  and results may  materially
differ from the anticipated events,  transactions,  or results described in such
statements.  The Company's  ability to consummate such  transactions and achieve
such events or results is subject to certain risks and uncertainties. Such risks
and uncertainties include, but are not limited to the matters set forth below.

The Company's  e-commerce business has a limited operating history.  Although it
has  been in the  business  of  financing  and  selling  information  technology
equipment since 1990, the Company expects to derive a significant portion of its
future  revenues from its ePlus  Enterprise  Cost  Management  ("eECM")  service
offering. As a result, the Company will encounter some of the challenges, risks,
difficulties and uncertainties  frequently  encountered by early stage companies
using new and  unproven  business  models in new and evolving  markets.  Some of
these challenges relate to the Company's ability to:

o    increase  the  total  number  of  users of eECM  services;
o    adapt to meet changes in its  markets  and  competitive  developments;  and
o    continue to update its technology to enhance the features and functionality
     of its products.

The Company  cannot be certain that its business  strategy will be successful or
that  it will  successfully  address  these  and  other  challenges,  risks  and
uncertainties.

Over the longer term, the Company expects to derive a significant portion of its
revenues from eECM services,  which is based on an unproven  business model. The
Company  expects  to  incur  increased   expenses  that  may  negatively  impact
profitability.   The  Company  also  expects  to  incur  significant  sales  and
marketing,  research and development, and general and administrative expenses in
connection with the development and expansion of this business. As a result, the
Company  may  incur  significant  losses  in  its  e-commerce  offerings  in the
foreseeable  future,  which may have a  material  adverse  effect on the  future
operating results of the Company as a whole.

The Company began operating its ePlusSuite services in November 1999 and updated
to its eECM offering in 2002. Broad and timely  acceptance of the eECM services,
which is critical to the  Company's  future  success,  is subject to a number of
significant risks. These risks include:

o    operating  resource  management  and  procurement  on  the  Internet  is an
     emerging market;
o    the system's  ability to support  large  numbers of buyers and suppliers is
     unproven;
o    significant  enhancement  of the features and services of eECM  services is
     needed to achieve widespread commercial initial and continued acceptance of
     the system;
o    the pricing model may not be acceptable to customers;
o    if the  Company is unable to develop  and  increase  transaction  volume on
     eECM, it is unlikely that it will achieve or maintain profitability in this
     business;
o    businesses  that have made  substantial  up-front  payments for  e-commerce
     solutions may be reluctant to replace their current  solution and adopt the
     Company's solution;
o    the  Company's  ability to adapt to a new market that is  characterized  by
     rapidly changing  technology,  evolving  industry  standards,  frequent new
     product announcements and established competition;
o    significant  expansion of internal  resources is needed to support  planned
     growth of the Company's eECM services.



                                      -3-

                                     PART I

ITEM 1.  BUSINESS

ePlus inc. CORPORATE STRUCTURE

ePlus inc. ("the  Company" or "ePlus"),  a Delaware  corporation,  was formed in
1996.  The  Company  changed its name from MLC  Holdings,  Inc. to ePlus inc. on
October 19, 1999.  ePlus engages in no other  business other than serving as the
parent holding company for the following companies:

     o    ePlus Group, inc. ("ePlus Group");
     o    ePlus Technology, inc.;
     o    ePlus Government, inc.;
     o    ePlus Canada Company;
     o    ePlus Capital, inc.;
     o    ePlus Systems, inc.;
     o    ePlus Content Services, inc.;
     o    ePlus Document Systems, inc.; and
     o    ePlus Information Holdings, inc.

On March 31, 2003, the former  entities  ePlus  Technology of PA, inc. and ePlus
Technology of NC, inc. were merged into ePlus Technology,  inc. This combination
created one national  entity  through which our  information  technology  ("IT")
reseller and technical support conducts business.  ePlus Systems, inc. and ePlus
Content  Services,  inc. were  incorporated on May 15, 2001 and are the entities
that hold certain assets and liabilities  originally  acquired from  ProcureNet,
Inc.  ePlus  Capital,  inc.  owns 100 percent of ePlus Canada  Company which was
created  on  December  27,  2001  to  transact  business  within  Canada.  ePlus
Government,  inc.  was  incorporated  on September  17, 1997 to handle  business
servicing  the  Federal   government   marketplace,   which  includes  financing
transactions that are generated through government  contractors.  ePlus Document
Systems inc. was  incorporated  on October 15, 2003 and is the entity that holds
certain  assets  and   liabilities   originally   acquired  from  Digital  Paper
Corporation.   On  January  6,  2004,  ePlus  Information  Holdings,   inc.  was
incorporated;  however, to date, the entity has conducted no business and has no
employees or business  locations.  ePlus Group also has a 5% membership interest
in MLC/CLC  LLC and serves as its  manager.  On October  22,  1997,  the Company
formed MLC Leasing,  S.A. de C.V.,  which is jointly owned by ePlus Group,  inc.
and ePlus  Technology,  inc., to provide a legal entity  capable of conducting a
leasing  business in Mexico.  To date, this entity has conducted no business and
has no employees or business locations.

ACQUISITIONS

The Company has acquired the following  material  entities or assets since 1999.
The following is a summary of the acquisitions presented in chronological order.

                                                           Major Business     Accounting
Date Acquired     Acquisition                              Locations          Method     Consideration
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                             
May 28, 2004      Certain assets and liabilities from      Metro New York,    Purchase   $5,000,000  in  cash  and  assumption of
                  Manchester Technologies, Inc. (merged    South Florida and             certain liabilities
                  into ePlus Technology, inc. upon         Baltimore, MD
                  acquisition)

October 10, 2003  Certain assets and liabilities from      Herndon, VA        Purchase   $1,601,632 in cash  plus the  assumption
                  Digital Paper Corporation                                              of certain liabilities

March 29, 2002    Certain assets and liabilities from      Boston, MA,        Purchase   $2,150,000 in  cash plus the  assumption
                  Elcom International, Inc.'s IT           Philadelphia, PA,             of certain liabilites
                  fulfillment and professional services    San Diego, CA and
                  business (merged into ePlus Technology,  New York, NY
                  inc. upon acquisition)

October 4, 2001   SourceOne Computer Corporation (merged   Campbell, CA       Purchase   274,999 shares of common stock valued at
                  into ePlus Technology, inc. upon                                       $2,007,500 and $800,006 in cash
                  acquisition)

May 15, 2001      Certain assets and liabilities from      Avon, CT and       Purchase   442,833 shares of common stock valued at
                  ProcureNet, Inc. (merged into newly      Houston, TX                   $3,873,150  and $1,000,000  in cash plus
                  created entities ePlus Systems, inc.                                   the assumption of  certain  liabilities
                  and ePlus Content Services, inc.)

October 1, 1999   CLG, Inc. (merged into ePlus Group,      Raleigh, NC        Purchase   392,990 shares of common stock valued at
                  inc. upon acquisition)                                                 $3,900,426, subordinated notes to seller
                                                                                         of $3,064,574 and $29,535,000 in cash

                                       -4-

OUR BUSINESS

ePlus has  developed  its eECM model  through  development  and  acquisition  of
software,  products, and business process services over the past five years. Our
current  offerings  include  IT sales and  professional  services,  leasing  and
financing  services,   asset  management  software,  and  services,  procurement
software,  document management and distribution  software and electronic catalog
content  management  software  and  services.  We have been in the  business  of
selling,  leasing,  financing,  and managing  information  technology  and other
assets for over ten years and currently derive the majority of our revenues from
such activities. We sell primarily by using our internal sales force and through
vendor  relationships  to  commercial  customers,   federal,   state  and  local
governments,  and  higher  education  institutions.  We also  lease and  finance
equipment,  and supply software and services directly and through  relationships
with vendors, equipment manufacturers, and systems integrators.

ePlus eECM is  positioned  to provide a  comprehensive  offering of products and
services  to  our  target  market  of  middle  market  and  larger   businesses,
governments,    and    institutions.    Enterprise    Cost   Management   is   a
multi-disciplinary approach for implementing,  controlling, and maintaining cost
savings throughout an organization, including the costs of purchasing, lifecycle
management, and financing. It represents the continued evolution of our original
offering of ePlusSuite e-commerce products.

The key elements of our business and our eECM solution are:

     o    IT Sales:  We are an  authorized  reseller of leading IT hardware  and
          software  products  and have  technical  support  personnel to support
          sales and implementations.

     o    Financial  Services:  ePlus Financial  Services offers a wide range of
          competitive  and  tailored  financing  options,  including  leases and
          financing for a wide variety of fixed assets.

     o    eProcurement:   Procure+,  our  e-procurement  software  package,  has
          sophisticated workflow, catalog management, and transaction management
          capabilities that provide customers with the tools to search, request,
          and acquire goods and services while  instilling  centralized  control
          over enterprise purchases and processes.

     o    Supplier  Enablement:  Content+ is the catalog and content  management
          software that contains over 500,000 pattern  matching rules and 60,000
          product  classifications  for content generation enabling customers to
          either use or provide enriched, parametrically searchable catalogs.

     o    Asset  Management:  Manage+ is our asset  management  software,  which
          streamlines the tracking of a customer's  assets and delivers valuable
          business  intelligence  for  compliance,   reporting,   budgeting  and
          planning.

     o    Professional  Services:  We provide  an array of network  engineering,
          data storage design, and intrusion  detection security  management and
          monitoring,   implementation   and  network  imaging  and  maintenance
          services  to support  our  customer  base as part of our  consolidated
          service offering.

     o    Business  Process  Outsourcing:  We  provide  outsourced  services  to
          augment the eECM solution for customers including payables processing,
          vendor management,  contract compliance,  invoice reconciliation,  and
          document imaging.

     o    Document   Technology:   Our   product,   DigitalPaper   XE  (Extended
          Enterprise),  is  a  document  management  and  distribution  software
          product  that  provides  fast,  secure  web access to  documents  in a
          collaborative environment.  The software allows users to access large,
          complex  and  unstructured  documents  such as  engineering  drawings,
          facilities  diagrams,  blueprints  and  technical  manuals  across  an
          enterprise's supply chain.

                                      -5-

The  procurement  software  products and services,  asset  management,  document
management  software,  and business  process  outsourcing  are key  functions of
supporting  and retaining  customers for our sales and finance  businesses.  The
Company has developed and acquired  these  products and services to  distinguish
ePlus from its competition by providing a  comprehensive  offering to customers.
Our primary  target  customers  are  middle-market  and larger  companies in the
United States of America and Canada,  with annual  revenues  between $25 million
and $1  billion.  We believe  there are over  60,000  target  customers  in this
market.

Our target  customer has one or more of the following  business  characteristics
that we believe qualify us as a preferred solution:

     o    seeks  a lower  cost  alternative  to  licensing  enterprise  software
          solutions    while    preserving   the   investment   in   legacy   IT
          infrastructures;

     o    will benefit from the cost  savings and  efficiency  gains that can be
          obtained  from  a  solution  which  integrates  e-procurement,   asset
          management,  catalog content  functionality,  document  management and
          distribution  software,  electronic  bill  presentment and payment and
          financing;

     o    prefers to retain the flexibility to negotiate  prices with designated
          vendors or buying exchanges;

     o    wants to  lower its total cost of ownership  of  fixed  assets  by re-
          designing business processes and proactively  managing its fixed asset
          base over the life of the asset; and

     o    seeks a  comprehensive  solution  for its  entire  supply  chain  from
          selection, requisition, purchase, settlement, ownership, financing and
          disposal of assets.

On May 28, 2004, ePlus purchased certain assets and assumed certain  liabilities
of Manchester  Technologies,  Inc. for total consideration of $5.2 million.  The
purchase was made by ePlus Technology,  inc., a wholly-owned subsidiary of ePlus
inc.  The  acquisition  will add to our IT reseller  and  professional  services
business.  Approximately 125 former Manchester Technologies, Inc. personnel will
be hired by ePlus as part of the  transaction  and are located in 3  established
offices in metropolitan New York, South Florida and Baltimore.

BUSINESS SEGMENTS

See  "Note  13 -  SEGMENT  REPORTING"  in the  attached  consolidated  financial
statements.  ePlus has two basic  business  segments.  Our first  segment is the
financing business unit that consists of the equipment and financing business to
both  commercial and  government-related  entities and the  associated  business
process  outsourcing  services.  Our  second  segment  is our  technology  sales
business  unit that  includes  all the  technology  sales and  related  services
including the  procurement,  asset  management,  and catalog  software sales and
services.

INDUSTRY BACKGROUND

Growth   of  the   Internet   as  a   Communications   Channel   for   Efficient
Business-to-Business Electronic Commerce

The  Internet  is  now  a  preferred   channel  for  many   business-to-business
transactions  for most  organizations.  In the  intensely  competitive  business
environment,   businesses  have  increasingly  adopted  Internet-based  software
applications  and related tools to streamline  their business  processes,  lower
costs, and make their employees more productive.

                                      -6-

Traditional Areas of Business Process Automation

Businesses have  traditionally  attempted to reduce costs through the automation
of internal processes. Similar efforts have been made to improve the procurement
process  for  operating   resources  in  which  we  specialize,   which  include
information  technology and telecommunications  equipment,  office equipment and
professional  services.  The purchase  and sale of these goods  comprise a large
portion of business-to-business transactions.

Many organizations  continue to conduct  procurement and management of operating
resources  through costly  paper-based  processes  that require  actions by many
individuals both inside and outside the organization. Traditional processes also
do not generally feature automated  spending and procurement  controls and, as a
result, may fail to direct spending to preferred vendors and may permit spending
on unapproved goods and services.

Many large  companies have  installed  enterprise  resource  planning and supply
chain automation  systems and software to increase their procurement  efficiency
for  operating  resources.  These systems are often complex and are designed for
use by a relatively  small number of sophisticated  users.  They may not provide
the  necessary  inter-activity  with the  vendor.  In  addition,  a  variety  of
point-to-point   solutions  such  as  electronic  data   interchange  have  been
developed.  However,  the  expense and  complexity  associated  with  licensing,
implementing  and managing these  solutions can make them unsuitable for all but
the largest organizations.

Opportunity for Business-to-Business Enterprise Cost Management Solutions

We believe that an opportunity  exists to provide an  Internet-based  Enterprise
Cost  Management  solution either  in-house or remotely  hosted.  Our end-to-end
business  process  solutions  integrate the procurement and management of assets
with financing, fulfillment and other asset services. These solutions streamline
processes  within an organization and provide  integrated  access to third-party
content,  commerce and services.  Our  comprehensive  approach also  facilitates
relationships with the customer's preferred vendors.

THE ePlus SOLUTION

Our Enterprise  Cost  Management  framework is designed to provide an integrated
suite of Internet-based  business-to-business  supply chain management solutions
designed  to  improve   productivity  and  enhance  operating  efficiency  on  a
company-wide   basis.  eECM  provides   customers   visibility  and  control  of
transactions   and  owned  assets  and,  as  a  suite  of  integrated   business
applications,  reduces redundancies throughout their process. The ePlus offering
currently   includes   Internet-based   applications  for  the  catalog  content
management,   e-procurement,   asset  management,   document  imaging,  document
management  and  distribution,  electronic  bill  presentment  and  payment  and
management  of operating  resources  that can be integrated  with  financing and
other asset services.  In addition,  our solution uses the Internet as a gateway
between employees and third-party  content,  commerce and service providers.  We
believe our solution  makes our  customers'  businesses  more  efficient,  while
providing better information to management.

ePlus allows  customers to automate and customize their existing  business rules
and  procurement  processes  using an  Internet-based  workflow  tool.  We offer
customers  a  choice  of  Internet   products  on  a  licensed  basis  or  as  a
remotely-hosted  solution,  which can reduce the up-front  costs for  customers,
facilitate a quick  adoption,  and  eliminate the need for customers to maintain
and update  software.  We believe our  solution can be  implemented  faster with
fewer programmers or developers than many competing solutions.

STRATEGY

Our goal is to become a leading provider of Enterprise Cost Management services.
The key elements of our strategy include the following:

                                      -7-

Convert current and future customers to our services

We have an  existing  client base of  approximately  2,000  customers,  the vast
majority  of which are  based in the  United  States.  We  believe  our years of
experience in developing supply chain management solutions, including financing,
asset  management  and  information   technology  sales  and  service,  give  us
significant  advantages over our  competitors.  Consequently,  we believe we are
well  positioned to offer a comprehensive  Enterprise  Cost Management  solution
tailored to meet our  customers'  specific  needs.  We offer our  software-based
services  through  both  a  hosted  version  that  can  be  obtained  through  a
subscription  fee basis or as a stand-alone  product that can be licensed by the
customer.

Expand our sales force and marketing activities

We  currently  have  approximately  178  employees  in our sales  and  marketing
function,  which  represents  a decrease  compared to the  previous  year of 190
employees.  We  have  expanded  our  presence  in  locations  that  have  a high
concentration  of  fast-growing  middle  and  large  market  companies.  We will
continue  to  seek  experienced   sales  personnel  with  established   customer
relationships  and with  backgrounds  in hardware and software  sales and supply
chain management. We may also selectively acquire companies that have attractive
customer relationships, skilled sales forces or have technology or services that
may enhance our Enterprise Cost Management offerings.

Expand the functionality of our Internet-based solutions

We will continue to improve our Enterprise  Cost  Management  offering to expand
its  functionality  to  serve  our  customers'  needs.  We  intend  to  use  the
flexibility  of our platform to offer  additional  products  and  services  when
economically  feasible. As part of this strategy, we may also acquire technology
companies  to expand and enhance  the  platform of  Enterprise  Cost  Management
services to provide additional functionality and value added services.

DESCRIPTION OF ENTERPRISE COST MANAGEMENT

eECM  consists of six basic service  products  that have either been  internally
developed  or have  been  acquired  and  incorporated  into our  total  business
process.  The eECM  framework  consists of  Procure+,  Manage+,  ePlus  Leasing,
Content+,  strategic sourcing and business process  outsourcing.  These combined
services and software offerings are integrated so that each component links with
and shares information.  Procure+, Manage+ and Content+ are the key parts of our
software solution  offerings and ePlus Leasing,  strategic sourcing and business
process outsourcing are the services provided by us.

Procure+.  Procure+ represents our software solutions that offer  Internet-based
procurement  capabilities that enable companies to reduce their purchasing costs
while  increasing  their overall supply chain  efficiency.  Cost  reductions are
achieved  through  user-friendly  application  functionality  designed to reduce
off-contract,  or unauthorized purchases, automate unnecessary manual processes,
improve  leverage  with  suppliers and provide  links to a  sophisticated  asset
information repository,  Manage+. Procure+ is available as a stand-alone license
or as a remotely-hosted solution under a subscription fee arrangement.

Procure+ provides the following features and functions for the customer:

     o    Electronic  Catalogs-combines  multiple vendor catalogs including item
          pricing  and  availability  information,   which  can  be  updated  as
          required.  Catalog content can be viewed in customized formats and can
          include detailed product information.

     o    Workflow  and Business  Rules-graphically  displays  complex  business
          rules to build the internal  workflow process to mirror the customer's
          organization.  No coding or expensive  programming  is required at the
          customer level.  Multiple business rules can be used, and the customer
          or ePlus can make changes.  Approval  thresholds and routing rules can
          be set by dollar amount, quantity, asset type or other criteria.

     o    Order Tracking-provides detailed information online about every order,
          including date and time stamps from requestors, approvers, purchasers,
          vendors and shippers enabling  customers to track orders and to create
          detailed order audit trails.
                                      -8-

     o    Order  Information-contains  multiple  data fields which can be easily
          customized to provide  complete  information to the customer,  such as
          accounting codes,  budget costs, cost center  information,  notes, and
          shipping and billing information.

     o    Multiple  Currency-contains  the ability to handle  multiple  currency
          issues.

The key benefits of Procure+ include:

     o    easy to use,  either as an  Internet-based  interface that requires no
          software  to  be  installed  at  a  customer's  location  and  limited
          training,  or  installed  in-house  and run on a  customer's  internal
          systems;

     o    easy  implementation  without the assistance or expense of third-party
          consultants   as  ePlus  usually   provides  the   configuration   and
          implementation services;

     o    integration of multiple vendor catalogs and advanced search, filtering
          and viewing  capabilities  that allow the customer to control views by
          user groups;

     o    an easily configured  workflow module that automates and controls each
          customer's  existing  business  processes  for  requisition  or  order
          routing, approval and preparation;

     o    order status reporting  throughout the requisition  process as well as
          real-time  connections to suppliers for pricing and  availability  and
          other critical information; and

     o    controls  unauthorized  purchasing  and  enables  usage  of  preferred
          vendors for volume discounts.

Content+.  Content+  provides  functionality to extract,  cleanse,  update,  and
syndicate electronic catalog content and related business information.  The core
to Content+ is the program Common Language Generator ("CLG"), which incorporates
a knowledge  base of over  500,000  pattern  matching  rules and 60,000  product
classifications to automatically cleanse and classify suppliers' product content
into categories that can be easily  represented and searched in online catalogs.
Content+ is utilized by purchasing  organizations for supplier enablement and by
selling organizations for content syndication.

Content+ is a software solution for clients that require in-house  functionality
to aggregate, normalize, enrich and manage data.

Components  of Content+  provide the following  information  and services to the
customer:

     o    Common  Language  Generator-transforms  unstructured  and raw supplier
          data  into  a  structured,   enriched,  and  organized  state  for  an
          e-commerce platform.

     o    Content+  Maintenance-the  Content+ Maintenance Utility provides users
          with the ability to perform  in-house  catalog  maintenance  through a
          user-friendly  interface  that  provides  the ability to create,  add,
          delete, modify data and track changes throughout a catalog.

     o    Content+  Load-imports  supplier  catalog  files into the client's own
          internal  catalog  structure,  simplifying  content  updates  and  the
          creation of catalogs.

     o    Content+  Services  and  Management-Content+  Services are designed to
          quickly  augment the  customer's  content  capabilities  to meet their
          business requirements for building, loading,  aggregating,  publishing
          and   syndicating   data  and  achieve   better  search  results  with
          standardized,  reusable product data,  accurate data  classifications,
          and highly enriched output.  Most customers are provided an end-to-end
          content   solution   that  is   customized   to  fit  their   business
          requirements.
                                       -9-

     o    Catalog Hosting  Services-we  also provide 24/7 operations and support
          with maintenance services for both content and catalogs.  In addition,
          we  can  syndicate  content  to  all  formats,   including  XML,  CSV,
          procurement  applications,   printed  catalogs,  and  to  widely  used
          enterprise resource planning and accounting systems.

     o    Aggregation Services-our services include contacting manufacturers and
          suppliers to retrieve and capture all  relevant  product  information,
          including  descriptions,  images,  and  drawings.  We also create data
          sources for future updates and maintenance of product descriptions.

     o    Ready-to-Go  Content-ePlus has developed  "ready-to-go"  content which
          consists of one million  items of product  content  that is  enriched,
          classified,  and  e-commerce  enabled.  The content  items span 44,000
          categories  encompassing most everything the average business needs to
          buy.  ePlus  Content   currently  offers  its  services  and  software
          solutions  for  both  the  buy  and  sell-side   electronic   commerce
          marketplace.

Manage+.  Manage+ offers  Internet-based asset management  capabilities that are
designed to provide  customers with  comprehensive  asset  information to enable
them to  proactively  manage  their  fixed  assets  and lower the total  cost of
ownership of the assets.  Assets  procured  using Procure+ or from other sources
including  other  e-procurement  or  enterprise  resource  planning  systems can
populate  the  Manage+  database  to  provide  a  seamless  link.  Manage+  is a
remotely-hosted  solution.  Manage+  provides the following  information  to the
customer:

     o    Asset  Information-contains  descriptive  information  on each  asset,
          including  serial  number,  tracking  number,  purchase  order number,
          manufacturer number,  model number,  vendor,  category,  billing code,
          order date,  shipping  date,  delivery date,  install date,  equipment
          status and, if applicable,  lease number, lease schedule,  lease start
          date,  lease end date,  lease term,  remaining term and information on
          any options ordered with the equipment.

     o    Location  Information-provides asset location information including an
          address, building or room number, or other information required by the
          customer.

     o    Cost Center  Information-supports  invoicing assets to cost  center or
          budget categories.

     o    Invoice Information-maintains information from the original invoice on
          the asset for warranty and tracking purposes.

     o    Financial  Information-tracks  all financial information on the asset,
          including  purchase price or lease cost,  software licensing costs and
          warranty and maintenance information.

     o    Customized   Information-user   specific   information   can  also  be
          maintained.

The key benefits of Manage+ include:

     o    an easy-to-use  Internet-based  interface that requires no software to
          be installed at a customer's location and limited training;

     o    easy implementation  without the assistance of consultants and entails
          no upfront license fee or ongoing maintenance or upgrade costs;

     o    providing the  information  necessary to proactively  manage the fixed
          asset base, including property and sales tax calculations, upgrade and
          replacement  planning,  technological  obsolescence  and total cost of
          ownership calculations;
                                      -10-

     o    automating  invoice  reconciliation  to reduce errors and track vendor
          performance,  including  evaluating  scheduled  delivery versus actual
          delivery performance;

     o    management of warranty and maintenance information to reduce redundant
          maintenance fees and charges on equipment no longer in use;

     o    tracking  of all  pertinent  financial,  contractual,  location,  cost
          center,  configuration,  upgrade and usage  information for each asset
          enabling  customers to  calculate  the return of their  investment  by
          model, vendor, department or other factors; and

     o    reducing cost and assistance with application  rollouts and the annual
          budgeting process.

ePlus Leasing. ePlus Leasing is our service that facilitates the lease financing
of various types of products on terms previously  negotiated by a customer while
automating the accumulation of product data to assist in the financing  process.
ePlus Leasing allows customers to order products when desired and to aggregate a
substantial  number of orders onto one or more lease  financing  transactions at
the  end  of a  pre-determined  order  period  (usually  one to  three  months).
Transactions  can then be invoiced by location,  division,  or business unit, as
desired by the customer.

We assist customers in structuring loans, leases,  sales/leasebacks,  tax-exempt
financing, vendor programs, private label programs, off-balance sheet leases and
federal government financing in order to meet their requirements.

Other eECM Services.  Our business  process  outsourcing,  network  engineering,
monitoring and maintenance and implementation service allows customers to obtain
high-quality  services that can be linked and consolidated with other components
of our eECM solution. Certain types of assets that are procured through Procure+
can be configured, imaged, staged, and installed by us on the customer site. Our
services assist our customers in managing their existing information  technology
asset base, including  maintenance,  network  engineering,  information security
management, project management, training and other technology services. Our Pay+
service provides electronic invoice presentment and payment. Our DigitalPaper XE
document  management  and  distribution   software  is  used  by  customers  for
e-sourcing,  engineering  change  notification,  manufacturing,  maintenance and
asset  management.  Having an extensive  services  offering  provides a material
distinction between ePlus and its competition.

IMPLEMENTATION AND CUSTOMER SERVICE

We use a project management approach to the implementation of eECM solution with
each new customer.  Our team  consists of  implementation  specialists,  who are
responsible  for the customer  evaluation  and  implementation  of the solution,
customer  relationship  managers who lead the customer's long-term support team,
and the appropriate engineering staff members to provide technology services, if
required, to the customer.

Our  implementation  of our solution is a multi-step  process that requires,  on
average, approximately four to nine weeks and involves the following steps:

     o    We conduct an operational audit to understand the customer's  business
          processes across multiple  departments,  existing  enterprise resource
          planning  and  outsourced  applications,   future  plans,  procurement
          approval processes and business rules and internal control structure.

     o    We design a customized procurement,  management and service program to
          fit the customer's organizational needs.

     o    We implement an Internet-based Enterprise Cost Management system which
          can include:  customer workflow processes and business rules using our
          graphical  route-builder,  custom catalogs  linking to chosen vendors,
          including  ePlus,  custom  reporting  and  querying,  and data capture
          parameters for the Manage+ asset repository.

     o    We beta test the site and train the customer's personnel.

     o    We provide help desk,  technological  assistance,  and remote  network
          monitoring on a constant basis.

                                     -11-

We provide  Enterprise Cost  Management as a service  solution to our customers,
and the  ongoing  support of the  customer  and our  commitment  to the  highest
possible  customer  satisfaction  is fundamental to our strategy.  We use a team
approach to providing  customer care and assign each customer to a specific team
so that they are able to continue to interact with the same ePlus  personnel who
have experience and expertise with the customer's  specific  business  processes
and requirements.

TECHNOLOGY

General.  Our  Procure+  and  Manage+  applications  are fully  standards-based,
designed  for the  Internet and built upon an  underlying  architecture  that is
based  on  leading  application  frameworks.  These  frameworks  provide  access
security,  load  balancing,   resource  pooling,  message  queuing,  distributed
transaction processing and reusable components and services.

Our  applications  are  designed  to  be  scalable,   due  to  our  multi-tiered
architecture  employing  thin  client,  multi-threaded  application  servers and
relational  databases.  Our applications are available to our customers over any
standard Internet browser without the need to download applets or executables.

We  use  a  component-based   application  infrastructure  composed  of  readily
configurable  business  rules,  a  workflow  engine,  advanced  data  management
capabilities and an electronic  cataloging  system.  Each of these core elements
plays a crucial role in deploying  enterprise-wide  solutions that can capture a
customer's unique policies and processes and manage key business functions.

Business  Rules.  Our business rules engine allows  Procure+ to be configured so
that our customers can effectively  enforce their requisition  approval policies
while  providing  flexibility  so that the  business  rules  can be  edited  and
modified as our customer's  policies  change.  Users of the system are presented
with appropriate  guidance to facilitate  adherence to corporate  policies.  The
business rules  dramatically  reduce reworking of procedures,  track and resolve
policy exceptions online and eliminate  re-keying of data into back-end systems.
The business  rules permit  management  by exception,  in which items  requiring
managerial attention are automatically routed.

Workflow  Engine.  Our workflow  engine allows  information  to flow through the
customer  organization in a timely, secure and efficient manner. For example, in
addition  to   incorporating   policy-based   business  rules,  it  incorporates
time-based standards to reroute purchase  requisitions if the original recipient
does not respond within the allocated  performance  time frame.  Our application
also provides  e-mail  notification  to users of the status of a procedure or of
events requiring attention, alteration and action, such as notifying the creator
of a purchase requisition of its location in the purchasing cycle or notifying a
manager of a requisition requiring attention.

Content Management. Our electronic catalog allows multiple vendor information to
be linked to  customized  customer  catalogs.  Information  can be updated  when
required by the customer.

Asset Management. Manage+ is based upon an RDBMS (relational database management
system) that is designed to be scalable and can be easily  customized to provide
customer-specific fields and data elements.

Our Enterprise Cost Management  product can be integrated with external  systems
such as enterprise  resource planning  systems,  financial  management  systems,
human resource systems (for user information and  organizational  structure) and
project  accounting  systems.  These  interfaces  allow for the exchange of data
between systems.  These integration  processes can be scheduled according to the
needs of our customers' information services and finance departments.

System  Security.  Our design allows for multiple layers of security through the
use of  defined  users and  roles,  secured  logins,  digital  certificates  and
encryption.  We currently use security  software to protect our internal network
systems from unauthorized access. Our firewall is a comprehensive security suite
providing access control, authentication,  network address translation, auditing
and state table synchronization.

                                      -12-

RESEARCH AND DEVELOPMENT

Our software has been acquired from third-party vendors or has been developed by
us. In earlier  stages of our eECM  development,  we relied  heavily on licensed
software and outsourced  development,  but with the  acquisition of the software
products  and the  hiring of the  employees  obtained  from the  acquisition  of
ProcureNet,  Inc. on May 15, 2001 and Digital Paper  Corporation  on October 10,
2003, much of our current software development is handled within the company. We
have also outsourced certain programming tasks to a highly specialized  offshore
development  company. We market both software that we own and software for which
we have  obtained  the  perpetual  license  rights and source  code from a third
party.  Subject to certain  exceptions,  we generally retain the source code and
intellectual property rights of the customized software.

To successfully  implement our business strategy, we are providing both a hosted
and  stand-alone  software  functionality  and  related  services  that meet the
demands of our customers and prospective  customers.  We expect that competitive
factors  will  create  a  continuing  need  for  us to  improve  and  add to our
Enterprise Cost Management  offering.  The addition of new products and services
will also  require  that we continue to improve the  technology  underlying  our
applications.  We intend to maintain our  competitive  advantage by focusing our
current resources in maintaining our state-of-the-art programs.

SALES AND MARKETING

We focus our marketing  efforts on achieving lead  generation and converting our
existing customer base to our eECM solution.  The target market for our customer
base is primarily middle and large market companies with annual revenues between
$25 million and $1 billion. We believe there are over 60,000 potential customers
in our  target  market.  Our  sales  representatives  are  compensated  based on
primarily a  commission  basis and we typically  market to the senior  financial
officer  or the senior  information  officer in an  organization.  To date,  the
majority of our customers have been generated from direct sales.

Our sales force is organized  regionally in 33 office  locations  throughout the
United  States.   See  "Item  2.  PROPERTIES"  for  additional  office  location
information.  As of March 31, 2004 our sales organization included approximately
178 sales and sales support personnel.

INTELLECTUAL PROPERTY RIGHTS

Our  success  depends  in  part  upon  proprietary  business  methodologies  and
technologies  that  we have  licensed  and  modified.  We own  certain  software
programs or have entered into software  licensing  agreements in connection with
the  development  of our  Enterprise  Cost  Management  offering.  We  rely on a
combination of copyright,  trademark, service mark, and trade secret protection,
confidentiality  and  nondisclosure  agreements  and licensing  arrangements  to
establish  and  protect  intellectual  property  rights.  We seek to protect our
software,  documentation  and other  written  materials  under trade  secret and
copyright laws, which afford only limited protection.

We have two US patents that cover different aspects of electronic  sourcing.  We
have a patent in nine European  countries  covering the same subject matter.  We
also  have a patent in the US and an  allowed  patent  in China  useful  for the
presentation of documents in document management  technology.  We cannot provide
any  assurance  that any patents,  as issued,  will prevent the  development  of
competitive products or that our patents will not be successfully  challenged by
others or invalidated through administrative process or litigation. We also have
the  following  registered  service/trademarks:   ePlus,  ePlusSuite,  Procure+,
Manage+,  Service+,  Finance+,  ePlus Leasing,  International Computer Networks,
Docpak,  Simply Faster,  Viewmark,  and Digital  Paper.  We have applied for the
following  trademarks:  OneSource,  Content+,  eECM, and ePlus  Enterprise  Cost
Management.  We also have twenty-one  registered  copyrights and have additional
common law trademark and copyright rights.

Despite our efforts to protect our proprietary rights,  unauthorized parties may
attempt to copy aspects of our products or to obtain and use information that we
regard as proprietary.  Policing  unauthorized use of our products is difficult,
and while we are unable to determine  the extent to which piracy of our software
products exists, software piracy can be expected to be a persistent problem. Our
means  of  protecting  our  proprietary  rights  may  not be  adequate  and  our
competitors may independently develop similar technology, duplicate our products
or design around our proprietary intellectual property.

                                      -13-

FINANCING AND SALES ACTIVITIES

We  have  been  in  the  business  of  selling,  leasing,  financing,  providing
procurement,  document  management  and asset  management  software and managing
information technology and various other assets for over ten years and currently
derive the  majority of our  revenues  from such  activities.  We believe we can
develop  formal  contractual  arrangements  with  our  current  as  well  as new
financing sources to provide equipment financing and leasing for our customers.

Leasing and  Financing.  Our leasing and financing  transactions  generally fall
into two categories:  direct  financing and operating  leases.  Direct financing
transfers  substantially all of the benefits and risks of equipment ownership to
the customer.  Operating leases consist of all other leases that do not meet the
criteria to be direct  financing or sales-type  leases.  Our lease  transactions
include true leases and  installment  sales or conditional  sales contracts with
corporations,   non-profit   entities  and  municipal  and  federal   government
contracts.  Substantially  all of our lease  transactions  are net leases with a
specified   non-cancelable  lease  term.  These  non-cancelable  leases  have  a
provision which requires the lessee to make all lease payments without offset or
counterclaim. A net lease requires the lessee to make the full lease payment and
pay  any  other  expenses  associated  with  the  use  of  equipment,   such  as
maintenance,  casualty and liability insurance,  sales or use taxes and personal
property  taxes.  We  primarily lease   computers,  associated  accessories  and
software, communication related equipment, medical equipment, industrial related
machinery  and  equipment,   office  furniture  and  general  office  equipment,
transportation equipment, and other various business related equipment.

In  anticipation  of the expiration of the initial term of a lease,  we initiate
the  remarketing  process  for the  related  equipment.  Our goal is to maximize
revenues  on the  remarketing  effort by either:  (1)  releasing  or selling the
equipment to the initial lessee; (2) renting the equipment to the initial lessee
on a  month-to-month  basis; (3) selling or leasing the equipment to a different
customer;  or (4) selling the  equipment  to equipment  brokers or dealers.  The
remarketing  process is intended to enable us to recover or exceed the  residual
value of the leased equipment.  Any amounts received over the estimated residual
value  less  any  commission  expenses  become  profit  margin  to  us  and  can
significantly impact the degree of profitability of a lease transaction.

We  aggressively  manage the  remarketing  process of our leases to maximize the
residual values of our leased equipment  portfolio.  To date, we have realized a
premium over our original  recorded  residual  assumption or the net book value.

Sales. We have been providing  technology  sales and services since 1997. We are
an  authorized  reseller or have the right to resell  products and services from
over 150  manufacturers  and  distributors.  Our  largest  vendor  relationships
include Tech Data, HP, Dell Computer Corporation,  Microsoft Corporation, Ingram
Micro,  Inc., and IBM. We have in excess of 150 vendor  authorizations to market
specific products.  Our flexible platform and customizable  catalogs  facilitate
the  addition  of  new  vendors  with  little  incremental  effort.   Using  the
distribution  systems available,  we usually sell products that are shipped from
the distributors or suppliers  directly to our customer  location that allows us
to keep  our  inventory  of any  product  to a  minimum.  The  products  we sell
typically  have payment  account  terms  ranging from due upon delivery up to 60
days to pay depending on the customer's credit and payment requirements.

Financing and Bank  Relationships.  We have a number of bank and finance company
relationships  that we use to provide  working capital for all of our businesses
and  long-term  financing  for  our  lease  financing  businesses.  Our  finance
department is responsible for maintaining  and developing  relationships  with a
diversified  pool of commercial  banks and finance  companies with varying terms
and conditions.  See "Item 7, Management's Discussion and Analysis of Results of
Operations, Financial Condition, Liquidity and Capital Resources."

                                      -14-

Risk Management and Process  Controls.  It is our goal to minimize the financial
risks of our balance sheet assets.  To accomplish this goal, we use and maintain
conservative underwriting policies and disciplined credit approval processes. We
also  have  internal  control  processes,  including  contract  origination  and
management, cash management, servicing, collections, remarketing and accounting.
Whenever possible and financially prudent, we use non-recourse  financing (which
is limited  to the  underlying  equipment  and the  specific  lessee and not the
Company's  general  assets)  for our leasing  transactions  and we try to obtain
lender  commitments  before acquiring the related assets. We estimate that there
are over 40  non-recourse  financing  sources  available  that we could  use for
supplying non-recourse financing.

When desirable, we manage our risk in assets by selling leased assets, including
the residual portion of leases, to third parties rather than owning them. We try
to obtain  commitments  for these  asset sales  before  asset  origination  in a
financing  transaction.  We also use agency purchase orders to procure equipment
for lease to our  customers as an agent,  not a principal,  and  otherwise  take
measures to minimize our inventory.  Additionally, we use fixed-rate funding and
issue proposals that adjust for material adverse interest rate movements as well
as material adverse changes to the financial condition of the customer.

We have an executive  management  review process and other internal  controls in
place  to  protect  against  entering  into  lease  transactions  that  may have
undesirable  financial terms or unacceptable  levels of risk. Our lease and sale
contracts   are  reviewed  by  senior   management   for   pricing,   structure,
documentation,  and credit quality. Due in part to our strategy of focusing on a
few  types  of  equipment  categories,  we have  product  knowledge,  historical
re-marketing  information  and  experience on the items that we lease,  sell and
service. We rely on our experience or outside opinions in the process of setting
and adjusting our sale prices, lease rate factors and the residual values.

Default and Loss  Experience.  During the fiscal year ended March 31,  2004,  we
provided  for $46,663 in credit  losses and  incurred  actual  credit  losses of
$14,012. During the fiscal year ended March 31, 2003 we provided for $616,074 in
credit losses and incurred actual credit losses of $494,247.

COMPETITION

The market for leasing, IT sales and services and software services is intensely
competitive,  subject to economic  conditions,  rapid  change and  significantly
affected by new product  introductions  and other market  activities of industry
participants.  We expect to continue to compete in all areas of business against
local,  regional and national  firms.  We compete  directly with various leasing
companies and bank leasing  subsidiaries as well as captive  finance  companies.
Many of these  competitors  are well  established,  have  substantially  greater
financial,  marketing,  technical,  and  sales  support  than  we do,  and  have
established  reputations  for  success  in  the  purchase,  sale  and  lease  of
computer-related  products. In addition, many computer manufacturers may sell or
lease  directly  to  our  customers,   and  our  continued  ability  to  compete
effectively may be affected by the policies of such manufacturers.

The procurement  software and electronic  commerce market is in a constant state
of change due to overall market acceptance and economic conditions.  There are a
number of companies  developing  and marketing  business-to-business  electronic
commerce solutions targeted at specific vertical markets.  Other competitors are
also attempting to migrate their technologies to an  Internet-enabled  platform.
Some of these competitors and potential  competitors include enterprise resource
planning  system vendors and other major software  vendors which are expected to
sell  their   procurement  and  asset  management   products  along  with  their
application   suites.   These  enterprise   resource  planning  vendors  have  a
significant installed customer base and have the opportunity to offer additional
products  to those  customers  as  additional  components  of  their  respective
application suites. We also face indirect  competition from potential customers'
internal   development  efforts  and  have  to  overcome  potential   customers'
reluctance to move away from existing legacy systems and processes.

                                      -15-

We believe  that the  principal  competitive  factors  for  business-to-business
electronic  commerce  solutions  are  scalability,  functionality,  ease-of-use,
ease-of-implementation,  ability to  integrate  with  existing  legacy  systems,
experience in  business-to-business  supply chain  management and knowledge of a
business' asset management  needs. We believe we can compete  favorably with our
competitors  in these  areas  within  our  framework  of eECM that  consists  of
Procure+,   Manage+,  Content+,  ePlus  Leasing,  strategic  sourcing,  document
management software and business process outsourcing.

EMPLOYEES

As of March 31, 2004, we employed 513  full-time  and  part-time  employees  who
operated  through  approximately  33 office  locations,  including our principal
executive offices and regional sales offices.  No employees are represented by a
labor union and we believe our  relationships  with our employees are good.  The
functional areas of our employees are as follows:

                                                       Number of Employees
                                                   -----------------------------

Sales and Marketing                                        178
Technical Support                                          119
Administrative                                             143
Software and Implementations                                66
Executive                                                    7

U.S. SECURITIES AND EXCHANGE COMMISSION ("SEC") REPORTS

The Company's  Annual Reports on Form 10-K,  Quarterly  Reports on Form 10-Q and
Current Reports on Form 8-K, and all amendments to those reports,  filed with or
furnished to the U.S.  Securities and Exchange  Commission are available free of
charge  through  the  Company's  internet  website,  www.eplus.com,  as  soon as
reasonably  practical after the Company has  electronically  filed such material
with, or furnished it to, the SEC.

RISK FACTORS

The Limited  Operating  History Of Our e-commerce  Related Products And Services
Makes It Difficult To Evaluate Our Business And Our Prospects

Our eECM solution has had a limited operating history.  Although we have been in
the business of financing and selling  information  technology  equipment  since
1990,  we  will  encounter  some  of the  challenges,  risks,  difficulties  and
uncertainties frequently encountered by early-stage companies using new business
models in evolving markets. Some of these challenges relate to our ability to:

     o    increase the total number of users of our Enterprise  Cost  Management
          services;

     o    adapt to meet changes in our markets and competitive developments;

     o    hire  sufficient  personnel to accommodate  the expected growth in our
          customer base; and

     o    continue  to  update  our  technology  to  enhance  the  features  and
          functionality of our suite of products.

We cannot be certain that our business  strategy  will be  successful or that we
will successfully address these and other challenges, risks and uncertainties.

The  Electronic  Commerce   Business-To-Business   Solutions  Market  Is  Highly
Competitive And We Cannot Assure That We Will Be Able To Effectively Compete

                                      -16-

The  market  for   Internet-based,   business-to-business   electronic  commerce
solutions  is  extremely  competitive.  We expect  competition  to  intensify as
current competitors expand their product offerings and new competitors enter the
market.  We  cannot  assure  you  that we will be able to  compete  successfully
against current or future competitors, or that competitive pressures faced by us
will not  harm our  business,  operating  results  or  financial  condition.  In
addition,  the market for electronic procurement solutions is relatively new and
evolving.  Our  strategy of  providing  an  Internet-based  electronic  commerce
solution  may  not  be  successful,  or  we  may  not  execute  it  effectively.
Accordingly, our solution may not be widely adopted by businesses.

Because there are relatively  low barriers to entry in the  electronic  commerce
market, competition from other established and emerging companies may develop in
the future. Increased competition is likely to result in reduced margins, longer
sales cycles and loss of market share,  any of which could  materially  harm our
business,  operating results or financial  condition.  The  business-to-business
electronic  commerce  solutions  offered by our competitors now or in the future
may be  perceived  by buyers and  suppliers  as  superior  to ours.  Many of our
competitors have, and potential competitors may have, more experience developing
Internet-based  software and end-to-end purchasing  solutions,  larger technical
staffs,  larger customer bases, greater brand recognition and greater financial,
marketing and other  resources than we do. In addition,  competitors may be able
to develop products and services that are superior to our products and services,
that achieve greater  customer  acceptance or that have  significantly  improved
functionality as compared to our existing and future products and services.

If Our Products Contain Defects, Our Business Could Suffer

Products as complex as those used to provide our electronic  commerce  solutions
often contain known and undetected errors or performance problems.  Many serious
defects  are   frequently   found  during  the  period   immediately   following
introduction of new products or enhancements to existing  products.  Although we
attempt to resolve all errors that we believe would be considered serious by our
customers,  our products are not  error-free.  Undetected  errors or performance
problems may not be discovered  in the future and errors  considered by us to be
minor may be  considered  serious by our  customers.  This could  result in lost
revenues,  delays in customer  acceptance or unforeseen  liability that would be
detrimental to our reputation and to our business.

We May Not Be Able To Hire And Retain Sufficient Sales,  Marketing And Technical
Personnel That We Need To Succeed

To increase market  awareness and sales of our offerings,  we may need to expand
our sales  operations  and  marketing  efforts in the future.  Our  products and
services require a sophisticated sales effort and significant technical support.
Competition for qualified sales,  marketing and technical  personnel  fluctuates
depending  on  market  conditions  and we  might  not be able to hire or  retain
sufficient numbers of such personnel to grow our business.

                                      -17-

If We Are Unable To Protect Our Intellectual Property, Our Business Will Suffer

The  success  of our  business  strategy  depends,  in  part,  upon  proprietary
technology  and other  intellectual  property  rights.  To date,  we have relied
primarily on a combination of copyright,  trade secret and service mark laws and
contractual  provisions  with our  subcontractors  to  protect  our  proprietary
technology.  It may be possible for  unauthorized  third parties to copy certain
portions of our products or reverse  engineer or obtain and use information that
we  regard  as  proprietary.  Some of our  agreements  with  our  customers  and
technology licensors contain residual clauses regarding  confidentiality and the
rights of third  parties  to obtain  the  source  code for our  products.  These
provisions may limit our ability to protect our intellectual  property rights in
the  future  that could  seriously  harm our  business,  operating  results  and
financial  condition.  We cannot  assure  you that our means of  protecting  our
intellectual  property  rights will be adequate.  If any of these events happen,
our business, operating results and financial condition could be harmed.

We  Face  Risks  Of  Claims  From  Third  Parties  For   Intellectual   Property
Infringement That Could Harm Our Business

Although we believe that our  intellectual  property  rights are  sufficient  to
allow us to market our existing  products without  incurring  liability to third
parties,  we cannot assure you that our products and services do not infringe on
the intellectual property rights of third parties.

In addition,  because patent  applications in the United States are not publicly
disclosed until the patent is issued,  we may not be aware of applications  that
have been filed  which  relate to our  products  or  processes.  We could  incur
substantial costs in defending ourselves and our customers against  infringement
claims.  In the event of a claim of  infringement,  we and our  customers may be
required to obtain one or more licenses from third parties. We cannot assure you
that such licenses could be obtained from third parties at a reasonable  cost or
at all.  Defense of any lawsuit or failure to obtain any such  required  license
could harm our business, operating results and financial condition. In addition,
in certain  instances,  third parties  licensing  software to us have refused to
indemnify us for possible infringement claims.

If We Publish Inaccurate Catalog Content Data, Our Business Could Suffer

Any defects or errors in catalog  content data could harm our customers or deter
businesses from participating in our offering,  damage our business  reputation,
harm our ability to attract new  customers  and  potentially  expose us to legal
liability.  In addition,  from time to time some participants in Enterprise Cost
Management services could submit to us inaccurate pricing or other catalog data.
Even though such  inaccuracies are not caused by our work and are not within our
control,  such  inaccuracies  could deter current and potential  customers  from
using our products and could harm our business,  operating results and financial
condition.

We Depend On Having Creditworthy Customers

Our leasing and technology sales business  requires  sufficient  amounts of debt
and equity capital to fund our equipment purchases. If the credit quality of our
customer base materially  decreases,  or if we experience a material increase in
our credit losses, we may find it difficult to continue to obtain the capital we
require and our  business,  operating  results and  financial  condition  may be
harmed. In addition to the impact on our ability to attract capital,  a material
increase in our delinquency and default  experience would itself have a material
adverse effect on our business, operating results and financial condition.

We May Not Be Able To Realize Our Entire Investment In The Equipment We Lease

We lease various types of equipment to customers  through two distinct  types of
transactions:  capital  leases and  operating  leases.  A capital  lease  passes
substantially  all of the risks and rewards of owning the related  equipment  to
the customer.  Lease  payments  during the initial term of a capital lease cover
approximately  90% of the  underlying  equipment's  cost at the inception of the
lease. The duration of an operating lease,  however,  is shorter relative to the
equipment's  useful life. We bear a slightly greater risk in operating leases in
that we may not be able to remarket the equipment on terms that will allow us to
fully recover our investment.

                                      -18-

At the inception of each lease, we estimate the fair market value of the item as
a  residual  value  for the  leased  equipment  based on the  terms of the lease
contract.  A decrease in the market  value of such  equipment  at a rate greater
than the rate we expected,  whether due to rapid  technological  obsolescence or
other factors, would adversely affect the residual values of such equipment. Any
such loss, which is considered by management to be permanent in nature, would be
recognized in the period of impairment in accordance with Statement of Financial
Accounting Standard No. 13, "Accounting for Leases." Consequently,  there can be
no assurance that our estimated  residual values for equipment will be realized.
Our lease portfolio has recently  expanded to new types of equipment under lease
of which we may not experience the same residual realization economics.

We May Not Reserve Adequately For Our Credit Losses

We maintain a consolidated reserve for credit losses on finance receivables. Our
consolidated  reserve for credit losses  reflects  management's  judgment of the
loss  potential.  Our management  bases its judgment on the nature and financial
characteristics of our obligors,  general economic conditions and our charge-off
experience.  It also considers delinquency rates and the value of the collateral
underlying the finance receivables.

We cannot be certain  that our  consolidated  reserve for credit  losses will be
adequate  over  time  to  cover  credit  losses  in  our  portfolio  because  of
unanticipated  adverse  changes  in the  economy or events  adversely  affecting
specific customers, industries or markets. If our reserves for credit losses are
not  adequate,  our  business,  operating  results and  financial  condition may
suffer.

Our Earnings May Fluctuate

Our earnings are susceptible to fluctuations for a number of reasons,  including
the seasonal and cyclical  nature of our customers'  procurement  patterns.  Our
earnings  will  continue  to be  affected  by  fluctuations  in  our  historical
business,  such as lower  sales of  equipment,  increased  direct  marketing  by
manufacturers rather than through distributors,  reductions in realized residual
values,  fluctuations in interest rates, and lower overall leasing activity.  In
the event our  revenues  or  earnings  are less than the level  expected  by the
market in  general,  such  shortfall  could have an  immediate  and  significant
adverse impact on our common stock's market price.

We Are Dependent Upon Our Current Management Team

Our  operations  and  future  success  depend  on  the  efforts,  abilities  and
relationships of our Chairman, Chief Executive Officer and President, Phillip G.
Norton;  our founder and  Executive  Vice  President,  Bruce M. Bowen,  who also
serves as a  director;  Steven J.  Mencarini,  Senior Vice  President  and Chief
Financial  Officer;  and  Kleyton  L.  Parkhurst,   Senior  Vice  President  and
Treasurer.  The loss of any of these key management  officers or personnel could
have a material adverse effect on our business,  operating results and financial
condition.  Each of these officers has an employment  agreement with us. We also
maintain key-man life insurance on Mr. Norton.

                                      -19-

ITEM 2.  PROPERTIES

The Company operates from 33 office  locations.  Our total leased square footage
is  approximately  110,674  square  feet for which we pay rent of  approximately
$151,000  per month.  Some of our  companies  operate in shared  office space to
improve  sales,  marketing and cost  efficiency.  We do not own any real estate.
Some sales and  technical  service  personnel  operate  from either  residential
offices or space that is  provided  for by  another  entity or are  located on a
customer site. The following table identifies our largest locations,  the number
of current  employees as of March 31, 2004,  the square  footage and the general
office functions.

                                                                    
Location          Company                        Employees    Square Footage    Function
- ---------------------------------------------------------------------------------------------------------------------

Herndon, VA       ePlus Group, inc.              221          36,533            Corporate and subsidiary headquarters, sales
(2 locations)     ePlus Technology, inc.                                        office, technical support and warehouse
                  ePlus Government, inc.
                  ePlus Document Systems, inc.

Robbinsville, NJ  ePlus Technology, inc.          30           9,563            Sales office and technical support

Pottstown, PA     ePlus Technology, inc.          42          13,653            Sales office, technical support and warehouse
(2 locations)

Sunnyvale, CA     ePlus Technology, inc.          31          11,200            Sales office, technical support and warehouse

Wilmington, NC    ePlus Technology, inc.          27           6,068            Sales office and technical support

Raleigh, NC       ePlus Group, inc.               22           8,638            Sales office-shared and technical support
                  ePlus Technology, inc.

Avon, CT          ePlus Systems, inc.             16           4,807            Subsidiary  headquarters,  sales  office  and
                                                                                technical development

Houston, TX       ePlus Content Services, inc.    26           4,000            Subsidiary  headquarters,  sales  office  and
                                                                                e-commerce catalog service center

Canton, MA        ePlus Technology, inc.          25           6,228            Sales office and technical support

Other locations                                   73           9,984            Sales offices and technical support

The two largest locations,  Herndon, VA and Pottstown, PA, have lease expiration
dates  of  November  30,  2004 and May 31,  2005,  respectively.  The  Pottstown
location has been extended at similar terms and conditions.

ITEM 3.  LEGAL PROCEEDINGS

On May 26, 2004 the Company filed a complaint  against Ariba, Inc. in the United
States  District  Court for the Eastern  District  of  Virginia.  The  complaint
alleges that Ariba,  Inc. used or sold products,  methods,  processes,  services
and/or systems that infringe on certain of the Company's patents. The Company is
seeking injunctive relief and an unspecified amount of monetary damages.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

                                      -20-

                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S  COMMON EQUITY,  RELATED STOCKHOLDER MATTERS AND
ISSUER'S PURCHASES OF EQUITY SERCURITIES

MARKET INFORMATION

Our common stock is quoted on the NASDAQ National Market System under the symbol
"PLUS." The following table sets forth the range of high and low sale prices for
our  common  stock as quoted on the  NASDAQ  for the  period  from April 1, 2002
through March 31, 2004, by quarter.

Quarter Ended                         High                         Low
- -------------                         ----                         ---

March 31, 2002                       $9.79                       $8.62
June 30, 2002                       $10.35                       $6.91
September 30, 2002                   $8.00                       $5.57
December 31, 2002                    $7.90                       $6.04
March 31, 2003                       $7.70                       $6.91
June 30, 2003                       $10.99                       $7.13
September 30, 2003                  $16.06                      $10.47
December 31, 2003                   $16.17                      $10.55
March 31, 2004                      $15.49                      $12.18


On June 7, 2004 the closing  price of the common stock was $11.44 per share.  On
June 7, 2004  there were 197  shareholders  of record of our  common  stock.  We
believe there are over 400 beneficial holders of the Company's common stock.

DIVIDENDS

The Company has never paid a cash dividend to stockholders. We have retained our
earnings for use in the business. There is also a contractual restriction in our
ability to pay  dividends.  Our  National  City Bank credit  facility  restricts
dividends to 50% of net income accumulated after September 30, 2000.  Therefore,
the payment of cash dividends on our common stock is unlikely in the foreseeable
future. Any future determination concerning the payment of dividends will depend
upon the elimination of this restriction and the absence of similar restrictions
in other  agreements,  our financial  condition,  results of operations  and any
other factors deemed relevant by our Board of Directors.

PURCHASES OF OUR COMMON STOCK

The following table provides  information  regarding our purchases of ePlus inc.
Common Stock during the quarter ended March 31, 2004:


                                                                                 Total number of shares    Maximum number of
                                                                                 purchased as part of      shares that may yet
                                             Total number of       Average price publicly announced plans  be purchased under
Period                                       shares purchased (1)  per share     or programs               the plans or programs
- -----------                                  --------------        --------      ------------------------- ---------------------
                                                                                               
January 1, 2004  through January 31, 2004    187,500               $14.06        187,500                   198,880 (2)
February 1, 2004 through February 29, 2004    83,500               $13.69         83,500                   120,745 (3)
March 1, 2004 through March 31, 2004          90,500               $13.60         90,500                    30,872 (4)
                                             -------               ------        -------                   -------
Total                                        361,500               $13.86        361,500                    30,872
                                             =======               ======        =======                   =======

(1)  All shares acquired were in open-market purchases.
(2)  The share purchase authorization in place during the quarter ended March 31, 2004 has purchase  limitations on  both the
     number of  shares (3,000,000)  as well  as a total  dollar cap  ($7,500,000).  As of  January 31,  2004,  the  remaining
     authorized dollar amount to purchase shares was $2,795,259 and, based on January's average price per share paid, 198,880
     represents the maximum number of shares that may yet be purchased.
(3)  The share purchase authorization in place  during the  quarter ended March 31, 2004 has purchase limitations on both the
     number  of  shares  (3,000,000) as  well as a total  dollar cap  ($7,500,000).  As of  February 29, 2004, the  remaining
     authorized  dollar amount to  purchase shares  was $1,652,004 and, based  on  February's average  price per share  paid,
     120,745 represents the maximum number of shares that may yet be purchased.
(4)  The share purchase authorization in place during the quarter ended March 31, 2004 has  purchase  limitations on both the
     number of shares (3,000,000) as well as a total dollar cap ($7,500,000).  As of March 31, 2004, the remaining authorized
     dollar amount to purchase shares was $421,646 and, based on March's average price per share paid, 30,872 represents  the
     maximum number of shares that may yet be purchased.

                                      -21-

EQUITY COMPENSATION PLAN INFORMATION

The following table provides  information  about ePlus' common stock that may be
issued upon the  exercise of options,  warrants,  and rights under all of ePlus'
existing equity  compensation plans as of March 31, 2004,  including ePlus' 1998
Long Term  Incentive  Plan,  Amended and Restated  Incentive  Stock Option Plan,
Amended and Restated  Outside  Director Stock Option Plan,  Amended and Restated
Nonqualified Stock Option Plan, and the Employee Stock Purchase Plan.

                              Number of securities to   Weighted-average
                              be issued upon exercise   exercise price of      Number of securities  remaining
                              of outstanding options,   outstanding options,   available  for future  issuance
Plan Category                 warrants and rights       warrants and rights    under equity compensation plans
- -------------                 ------------------------- ---------------------- -------------------------------
                                                                                             
Equity compensation plans
approved by security holders                 1,786,232         $        9.24                          756,591

Equity compensation plans not
approved by security holders                        -                     -                                -
                              ------------------------- ---------------------- -------------------------------
Total                                        1,786,232         $        9.24                          756,591
                              ========================= ======================= ==============================

ITEM 6.  SELECTED FINANCIAL DATA

The  selected  consolidated  financial  data set forth  below  should be read in
conjunction  with the  Consolidated  Financial  Statements  of the  Company  and
related Notes thereto and the information  included under "ITEM 7.  MANAGEMENT'S
DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS, FINANCIAL CONDITION, LIQUIDITY
AND CAPITAL  RESOURCES - AS OF AND FOR THE YEARS ENDED MARCH 31, 2002,  2003 AND
2004" and "ITEM 1. BUSINESS."


ePLUS, INC. AND SUBSIDIARIES SELECTED
CONSOLIDATED FINANCIAL DATA
(Dollar amounts in thousands, except per share data)

                                                                     Years Ended March 31,
                                                 -------------------------------------------------------------
                                                     2000        2001         2002         2003        2004
                                                 ------------ ------------ ------------ ----------- ----------
                                                                                     
CONSOLIDATED STATEMENTS OF EARNINGS
Revenues:
   Sales of product                              $   170,149  $   219,795  $  133,008   $  228,770  $  267,899
   Sales of leased equipment                          57,360       34,031       9,353        6,096          -
   Lease revenues                                     31,374       42,694      48,850       50,520      51,254
   Fee and other income                                5,850       10,066      13,774       14,260      11,405
                                                 -----------  -----------  ----------   ----------  ----------
      Total revenues                                 264,733      306,586     204,985      299,646     330,558
                                                 -----------  -----------  ----------   ----------  ----------
Costs and Expenses:
   Cost of sales, product                            148,721      184,302     114,554      201,277     236,283
   Cost of sales of leased equipment                  55,454       33,329       9,044        5,892          -
   Direct lease costs                                  8,025       16,535       9,579        6,582      10,561
   Professional and other costs                        2,126        3,363       2,718        3,188       3,701
   Salaries and benefits                              17,780       29,042      30,165       43,428      41,325
   General and administrative expenses                 6,987       10,507      12,193       14,499      14,631
   Interest and financing costs                       11,390       15,523      11,810        8,308       6,847
                                                 -----------  -----------  ----------   ----------  ----------
      Total costs and expenses                       250,483      292,601     190,063      283,174     313,348
                                                 -----------  -----------  ----------   ----------  ----------

Earnings before provision for income taxes            14,250       13,985      14,922       16,472      17,210
Provision for income taxes                             5,875        5,667       6,010        6,760       7,056
                                                 -----------  -----------  ----------   ----------  ----------
Net earnings                                     $     8,375  $     8,318  $    8,912   $    9,712  $   10,154
                                                 ===========  ===========  ==========   ==========  ==========

Net earnings per common share - Basic            $      1.09  $      0.86  $     0.87   $     0.97  $     1.09
                                                 ===========  ===========  ==========   ==========  ==========
Net earnings per common share - Diluted          $      0.91  $      0.80  $     0.85   $     0.96  $     1.02
                                                 ===========  ===========  ==========   ==========  ==========


Weighted average shares outstanding - Basic        7,698,287    9,625,891  10,235,129   10,061,088   9,332,324
Weighted average shares outstanding - Diluted      9,115,056   10,383,467  10,458,235   10,109,809   9,976,458

                                      -22-

ePLUS, INC. AND SUBSIDIARIES
SELECTED CONSOLIDATED FINANCIAL DATA
(Dollar amounts in thousands)



                                                                          As of March 31,
                                                  ------------------------------------------------------------
                                                      2000        2001         2002        2003         2004
                                                  ------------ ----------  ------------ ----------   ---------
                                                                                      
CONSOLIDATED BALANCE SHEETS
Assets:
   Cash and cash equivalents                      $    21,910  $  24,534   $   28,224   $  27,784    $  25,155
   Accounts receivable                                 60,167     57,627       41,397      38,385       51,189
   Notes receivable                                     1,195      1,862          228          53           52
   Inventories                                          2,445      2,651          872       1,373          900
   Investment in leases and leased equipment, net     231,999    202,846      169,087     182,169      186,667
   Other assets                                        27,619     21,347       39,188      29,177       30,239
                                                  -----------  ---------   ----------   ---------   ----------
      Total assets                                $   345,335  $ 310,867   $  278,996   $ 278,941   $  294,202
                                                  ===========  =========   ==========   =========   ==========

Liabilities:
   Accounts payable - equipment                   $   22,976   $   9,227   $    3,899   $   5,636   $    9,993
   Accounts payable - trade                           28,881      17,764       14,223      25,914       32,141
   Salaries and commissions payable                      957       1,293          492         620          584
   Recourse notes payable                             39,588       8,876        4,660       2,736            6
   Nonrecourse notes payable                         182,845     159,122      129,977     116,255      117,857
   Other liabilities                                  12,967      22,678       19,456      18,163       22,037
                                                  ----------   ---------   ----------   ---------   ----------
      Total liabilities                              288,214     218,960      172,707     169,324      182,618
Stockholders' equity                                  57,121      91,907      106,289     109,617      111,584
                                                  ----------   ---------   ----------   ---------   ----------
Total liabilities and stockholders' equity        $  345,335   $ 310,867   $  278,996   $ 278,941   $  294,202
                                                  ==========   =========   ==========   =========   ==========

                                      -23-


ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS, FINANCIAL
CONDITION, LIQUIDITY AND CAPITAL RESOURCES - AS OF AND FOR THE YEARS ENDED MARCH
31, 2002, 2003 AND 2004

The following  discussion  and analysis of results of  operations  and financial
condition of the Company  should be read in  conjunction  with the  Consolidated
Financial Statements and the related Notes included elsewhere in this report.

Our  results of  operations  are  susceptible  to  fluctuations  for a number of
reasons,  including,  without  limitation,  customer demand for our products and
services,  supplier costs,  interest rate  fluctuations and differences  between
estimated  residual values and actual amounts  realized related to the equipment
we lease.  Operating  results  could also  fluctuate  as a result of the sale of
equipment in our lease  portfolio  prior to the  expiration of the lease term to
the  lessee or to a third  party.  Such sales of leased  equipment  prior to the
expiration of the lease term may have the effect of increasing  revenues and net
earnings during the period in which the sale occurs,  and reducing  revenues and
net earnings otherwise expected in subsequent periods.

We  currently  derive the  majority of our revenue  from sales and  financing of
information  technology  and other  assets.  We have  expanded  our  product and
service  offerings  under our  ePlus  Enterprise  Cost  Management  model  which
represents  the  continued  evolution  of our original  implementation  of ePlus
e-commerce  products entitled  ePlusSuite.  The expansion to our eECM model is a
framework  that  combines our IT sales and  professional  services,  leasing and
financing  services,   asset  management  software  and  services,   procurement
software, and electronic catalog content management software and services.

We expect to expand or open new sales  locations and hire  additional  staff for
specific  targeted  market  areas in the near  future  whenever we can find both
experienced personnel and qualified geographic areas.

On May 15, 2001, we acquired from  ProcureNet,  Inc. the e-commerce  procurement
software  asset products and software  technology for cleaning and  categorizing
product descriptions for e-commerce catalogues.  These products and services and
associated expenses with this business acquisition have substantially  increased
our expenses and the ability to sell these  services and products is expected to
fluctuate  depending on the  customer  demand for these  products and  services,
which to date is still unproven. These products and services are included in our
technology  sales unit  business  segment  combined  with our other  sales of IT
products and services.  Our leasing and financing activities are included in our
financing business unit segment in our financial statements.

As a result of our acquisitions and expansion of sales locations,  the Company's
historical results of operations and financial position may not be indicative of
its future performance over time.

CRITICAL ACCOUNTING POLICIES

The manner in which lease finance  transactions are  characterized  and reported
for  accounting  purposes  has a major  impact  upon  reported  revenue  and net
earnings. Lease accounting methods critical to our business are discussed below.

We  classify  our lease  transactions,  as required by  Statement  of  Financial
Accounting  Standards  (SFAS) No. 13,  "Accounting  for  Leases," as: (1) direct
financing;  (2)  sales-type;  or (3)  operating  leases.  Revenues  and expenses
between  accounting  periods  for each lease term will vary  depending  upon the
lease classification.

For  financial   statement   purposes,   we  present   revenue  from  all  three
classifications  in lease revenues,  and costs related to these leases in direct
lease costs.

DIRECT FINANCING AND SALES-TYPE  LEASES.  Direct financing and sales-type leases
transfer  substantially  all benefits  and risks of  equipment  ownership to the
customer.   A  lease  is  a  direct   financing  or  sales-type   lease  if  the
creditworthiness  of the customer and the  collectability  of lease payments are
reasonably  certain and it meets one of the  following  criteria:  (1) the lease
transfers  ownership  of the  equipment  to the customer by the end of the lease
term; (2) the lease contains a bargain  purchase  option;  (3) the lease term at
inception  is at  least  75% of  the  estimated  economic  life  of  the  leased
equipment;  or (4) the present  value of the minimum  lease payments is at least
90% of the fair market  value of the leased  equipment  at the  inception of the
lease.

                                      -24-

Direct  financing  leases are recorded as investment in direct  financing leases
upon  acceptance of the equipment by the customer.  At the  commencement  of the
lease,  unearned lease income is recorded  which  represents the amount by which
the gross lease  payments  receivable  plus the estimated  residual value of the
equipment exceeds the equipment cost. Unearned lease income is recognized, using
the interest method, as lease revenue over the lease term.

Sales-type leases include a dealer profit or loss that is recorded by the lessor
at the  inception  of the lease.  The  equipment  subject to such  leases may be
obtained in the secondary  marketplace  or is the result of  re-leasing  our own
portfolio.  For  equipment  supplied  from our  technology  sales  business unit
subsidiaries,  the  dealer  margin is  presented  in  equipment  sales  revenue.
Interest earned on the present value of the lease payments and residual value is
recognized  over the lease term using the interest method and is included in our
lease revenues.

OPERATING  LEASES.  All leases that do not meet the criteria to be classified as
direct  financing or sales-type  leases are  accounted for as operating  leases.
Rental amounts are accrued on a straight-line  basis over the lease term and are
recognized as lease revenue. Our cost of the leased equipment is recorded on the
balance sheet as investment in leases and leased equipment and is depreciated on
a  straight-line  basis over the lease term to our  estimate of residual  value.
Revenue,  depreciation expense and the resulting profit for operating leases are
recorded on a straight-line basis over the life of the lease.

Lease revenues consist of rentals due under operating leases and amortization of
unearned  income on direct  financing and  sales-type  leases.  Equipment  under
operating  leases is recorded at cost and depreciated on a  straight-line  basis
over the lease term to the  Company's  estimate  of  residual  value.  For lease
periods  subsequent to the initial term,  revenue is recognized  upon receipt of
payment by the  lessees  since  collection  of such  amounts  is not  reasonably
assured. Such revenues recognized were $12,697,838,  $10,773,157, and $6,904,763
for the years ended on March 31, 2002, 2003, and 2004, respectively.

As a result of these three  classifications  of leases for accounting  purposes,
the  revenues  resulting  from  the  "mix" of lease  classifications  during  an
accounting  period will affect the profit margin  percentage for such period and
such profit  margin  percentage  generally  increases  as  revenues  from direct
financing  and  sales-type  leases  increase.  Should a lease be  financed,  the
interest  expense  declines  over the term of the  financing as the principal is
reduced.

RESIDUAL VALUES.  Residual values represent our estimated value of the equipment
at the end of the initial lease term. The residual  values for direct  financing
and sales-type leases are reported as part of the investment in direct financing
and sales-type  leases,  on a net present value basis.  The residual  values for
operating  leases are included in the leased  equipment's net book value and are
reported in the investment in operating lease equipment.  The estimated residual
values will vary,  both in amount and as a percentage of the original  equipment
cost,  and  depend  upon  several   factors,   including  the  equipment   type,
manufacturer's discount, market conditions and the term of the lease.

We evaluate  residual values on an ongoing basis and record any required changes
in accordance with SFAS No. 13. Residual values are affected by equipment supply
and demand and by new product announcements by manufacturers. In accordance with
accounting  principles  generally  accepted  in the  United  States of  America,
residual value estimates are adjusted downward when such assets are impaired.

We seek to realize the estimated  residual value at lease  termination  through:
(1) renewal or extension of the original lease; (2) sale of the equipment either
to the lessee or on the secondary market; or (3) lease of the equipment to a new
customer.  The  difference  between  the  proceeds  of a sale and the  remaining
estimated  residual  value is recorded as a gain or loss in lease  revenues when
title  is  transferred  to the  lessee,  or,  if the  equipment  is  sold on the
secondary  market,  in equipment sales revenues and cost of equipment sales when
title is  transferred  to the buyer.  For lease  transactions  subsequent to the
initial lease term, our policy is to recognize  revenues upon the payment by the
lessee, as collectibility is not reasonably assured.

                                      -25-

INITIAL DIRECT COSTS. Initial direct costs related to the successful origination
of direct  financing or operating leases are capitalized and recorded as part of
the net investment in direct financing leases, or net operating lease equipment,
and are amortized over the lease term.

SALES OF PRODUCT.  Sales of product include the following types of transactions:
(1) sales of new or used  equipment  which is not  subject to any type of lease;
(2)  service  revenue  in our  technology  sales  business  unit;  (3)  sales of
off-lease  equipment  to the  secondary  market;  and (4)  sales of  third-party
software.  Sales of new or used equipment are recognized upon shipment and sales
of off-lease  equipment are  recognized  when  constructive  title passes to the
purchaser. Service revenue is recognized as the related services are rendered.

SOFTWARE SALES AND RELATED COSTS.  Revenue from sales of procurement software is
recognized  in  accordance  with the  American  Institute  of  Certified  Public
Accountants Statement of Position (SOP) 97-2, "Software Revenue Recognition", as
amended by SOP 98-4,  "Deferral  of the  Effective  Date of a  Provision  of SOP
97-2,"  and  SOP  98-9,  "Modification  of SOP  97-2  With  Respect  to  Certain
Transactions." We recognize revenue when all the following  criteria exist: when
there is persuasive evidence that an arrangement exists,  delivery has occurred,
no significant  obligations by the Company with regard to implementation remain,
the sales price is determinable,  and it is probable that collection will occur.
Our accounting policy requires that revenue earned and related costs incurred on
software  arrangements  involving multiple elements be allocated to each element
on the relative fair values of the elements and recognized when earned.  Revenue
related to maintenance  and support is recognized  ratably over the  maintenance
term  (usually one year) and revenue  allocated to training,  implementation  or
other services is recognized as the services are  performed.  These revenues are
included in fee and other income on our consolidated statement of earnings.

SALES  OF  LEASED  EQUIPMENT.  Sales of  leased  equipment  consist  of sales of
equipment subject to an existing lease, under which we are lessor, including any
underlying  financing  related to the lease.  Sales of  equipment  subject to an
existing lease are recognized when  constructive  title passes to the purchaser.

OTHER  SOURCES OF REVENUE.  Amounts  charged  for  Procure+,  our  e-procurement
software package,  are recognized as services are rendered.  Amounts charged for
the  Manage+,  our  asset  management  software  service,  are  recognized  on a
straight-line  basis over the period the  services are  provided.  Fee and other
income results from: (1) income from events that occur after the initial sale of
a financial  asset;  (2)  re-marketing  fees;  (3) brokerage fees earned for the
placement  of  financing  transactions;  (4) agent fees  received  from  various
manufacturers in the reseller business; and (5) interest and other miscellaneous
income.  These revenues are included in fee and other income in our consolidated
statements of earnings.

RESERVE FOR CREDIT  LOSSES.  The reserve for credit  losses is  maintained  at a
level believed by management to be adequate to absorb  potential losses inherent
in the Company's lease and accounts receivable  portfolio.  As of March 31, 2003
and 2004,  the  Company's  reserve for credit  losses was $6.8 and $4.7 million,
respectively. Management's determination of the adequacy of the reserve is based
on  an  evaluation  of  historical  credit  loss  experience,  current  economic
conditions,  volume,  growth, the composition of the lease portfolio,  and other
relevant  factors.  The reserve is increased by provisions for potential  credit
losses charged against  income.  Accounts are either written off or written down
when the loss is both probable and determinable,  after giving  consideration to
the customer's financial condition,  the value of the underlying  collateral and
funding status (i.e., discounted on a non-recourse or recourse basis).

INVESTMENTS.  The Company has a 5%  membership  interest in MLC/CLC LLC, a joint
venture  to which  the  Company  sold  leased  equipment.  MLC/CLC  LLC  stopped
purchasing  leased  equipment  prior to the  year  ended  March  31,  2001.  The
Company's investment in MLC/CLC LLC was accounted for using the cost method. The
Company recorded an impairment of $628,218 during the year ended March 31, 2002,
representing the entire balance of this investment.

                                      -26-

CAPITALIZATION   OF  COSTS  OF  SOFTWARE  FOR  INTERNAL  USE.  The  Company  has
capitalized certain costs for the development of internal-use software under the
guidelines of SOP 98-1, "Accounting for the Costs of Computer Software Developed
or Obtained for  Internal  Use." During the years ended March 31, 2004 and 2003,
respectively,  $0.4  million and $0.2  million of costs for the  development  of
software for internal use were  capitalized.  As of March 31, 2004,  the Company
had $1.2 million, net of amortization,  of capitalized costs for the development
of internal-use  software as compared to $1.7 million,  net of amortization,  at
March 31,  2003.  These  capitalized  costs  are  included  in the  accompanying
consolidated balance sheets as a component of property and equipment - net.

CAPITALIZATION  OF COSTS OF  SOFTWARE  TO BE MADE  AVAILABLE  TO  CUSTOMERS.  In
accordance with SFAS No. 86,  "Accounting  for Costs of Computer  Software to be
Sold, Leased, or Otherwise Marketed," software development costs are expensed as
incurred until technological feasibility has been established, at such time such
costs are  capitalized  until the  product  is made  available  for  release  to
customers. During the years ended March 31, 2004 and 2003, $1.9 million and $0.3
million of costs for the  development  of software  available to customers  were
capitalized.  The increase was due, in part, to the  acquisition of software and
products from Digital Paper  Corporation.  As of March 31, 2004, the Company had
$1.0 million,  net of amortization,  of capitalized costs for the development of
software   available  to  customers  as  compared  to  $0.3   million,   net  of
amortization,  at March 31, 2003.  These  capitalized  costs are included in the
accompanying consolidated balance sheets as a component of other assets.

RECENT   ACCOUNTING   PRONOUNCEMENTS

In January 2003, the FASB issued  Interpretation 46,  "Consolidation of Variable
Interest  Entities." In general,  a variable  interest  entity is a corporation,
partnership, trust, or any other legal structure used for business purposes that
either (a) does not have equity  investors  with voting rights or (b) has equity
investors that do not provide sufficient  financial  resources for the entity to
support its activities. Interpretation 46 requires a variable interest entity to
be  consolidated  by a company if that  company is subject to a majority  of the
risk of loss from the  variable  interest  entity's  activities  or  entitled to
receive a majority of the entity's  residual returns or both. The  consolidation
requirements  of  Interpretation  46  apply  immediately  to  variable  interest
entities created after January 31, 2003. The consolidation requirements apply to
older entities in the first fiscal year or interim period  beginning  after June
15,  2003.  Certain  of the  disclosure  requirements  apply  in  all  financial
statements  issued  after  January 31,  2003,  regardless  of when the  variable
interest entity was established.  The Company adopted  Interpretation  No. 46 in
the fourth  quarter of the current  fiscal year and its  adoption did not have a
material impact on its financial statements.

In April 2003,  the FASB issued SFAS No. 149,  "Amendment  of  Statement  133 on
Derivative  Instruments  and  Hedging  Activities."  SFAS  No.  149  amends  and
clarifies  accounting  and reporting of derivative  instruments  and for hedging
activities under SFAS No. 133. This statement is effective for contracts entered
into or modified and for hedging  relationships  designated after June 30, 2003.
The Company adopted SFAS No. 149 and its adoption did not have a material impact
on its financial statements.

In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments with  Characteristics  of both Liabilities and Equity." SFAS No. 150
establishes  standards  for  how  an  issuer  classifies  and  measures  certain
financial  instruments with characteristics of both liabilities and equity. This
statement is effective for financial  instruments entered into or modified after
May  31,  2003,  except  for  mandatorily   redeemable  financial   instruments.
Mandatorily  redeemable  financial  instruments are subject to the provisions of
this statement  beginning on January 1, 2004.  The Company  adopted SFAS No. 150
and its adoption did not have a material impact on its financial statements.

RESULTS OF OPERATIONS

The Year Ended March 31, 2004 Compared to the Year Ended March 31, 2003

Total  revenues  generated  by the Company  during the year ended March 31, 2004
were $330.6  million  compared to revenues of $299.6  million for the year ended
March 31, 2003, an increase of 10.3%. This increase is primarily attributable to

                                      -27-

increased  revenues from the sales of product from the IT reseller due, in part,
from increased demand from its customers. The Company's revenues are composed of
sales, lease revenues,  and fee and other income, and may vary considerably from
period to period.

Sales revenue,  which  includes sales of product and sales of leased  equipment,
increased  14.1% to $267.9  million  during the year ended  March 31,  2004,  as
compared to $234.9 million in the prior fiscal year.

The majority of sales of product are generated through the Company's  technology
business unit  subsidiaries.  Sales of used and/or off-lease  equipment are also
generated from the Company's brokerage and re-marketing activities. For the year
ended March 31,  2004,  we  experienced  an  increase in customer  demand for IT
products  despite an overall  sluggish  economy.  The  increase  was a result of
increased sales within the Company's  existing  customer base and from customers
attained from recent acquisitions.  For the year ended March 31, 2004, equipment
sales through the Company's technology business unit subsidiaries  accounted for
98.8% of sales of product,  compared to 99.1% for the prior fiscal year. For the
year ended March 31, 2004, sales of product increased 17.1% to $267.9 million, a
result of increased technology sales through the Company's subsidiaries.

The  Company  realized a gross  margin on sales of product of 11.8% for the year
ended March 31, 2004, as compared to 12.0% during the year ended March 31, 2003.

The Company also recognizes  revenue from the sale of leased  equipment.  During
the year ended March 31, 2004 there were no sales of leased  equipment  with the
prior year having $6.1  million with a gross  margin of 3.3%.  In addition,  the
revenue  and  gross  margin  recognized  on sales of leased  equipment  can vary
significantly  depending  on the nature  and timing of the sale,  as well as the
timing  of  any  debt  funding  recognized  in  accordance  with  SFAS  No.  125
"Accounting for Transfers and Servicing of Financial Assets and  Extinguishments
of  Liabilities",  as amended  by SFAS No. 140  "Accounting  for  Transfers  and
Servicing of Financial Assets and  Extinguishments of Liabilities-a  replacement
of FASB Statement No. 125."

The Company's lease revenues  increased 1.5% to $51.3 million for the year ended
March 31, 2004,  compared with $50.5 million for the prior fiscal year.  Our net
investment  in leased  assets  was  $186.7  million  at March 31,  2004,  a 2.5%
increase from $182.2 million at March 31, 2003.

For the year ended March 31,  2004,  fee and other income was $11.4  million,  a
decrease of 20.0% over the prior fiscal year. Fee and other income includes eECM
revenues,  revenues from adjunct services and management fees,  including broker
fees,  support  fees,  warranty  reimbursements,  and learning  center  revenues
generated by the Company's  technology business unit subsidiaries.  The decrease
in fee and other  income in the year ended March 31, 2004 is a  reflection  of a
$2.5 million settlement from one of the Company's  equipment vendors received in
the prior year.  The  Company's  fee and other  income  contains  earnings  from
certain  transactions  which are in the Company's  normal course of business but
there is no  guarantee  that future  transactions  of the same  nature,  size or
profitability will occur. The Company's ability to consummate such transactions,
and the timing  thereof,  may depend  largely  upon  factors  outside the direct
control of  management.  The  earnings  from these  types of  transactions  in a
particular  period may not be indicative of the earnings that can be expected in
future periods.

The Company's direct lease costs increased 60.4% during the year ended March 31,
2004,  as compared to the prior  fiscal  year.  The largest  component of direct
lease costs is depreciation  expense of leased equipment.  The net investment in
operating leases has increased 126.5% in the current year.

Professional  and other fees  increased  16.1% for the year ended March 31, 2004
over the prior  fiscal  year,  and was  primarily  the result of an  increase in
broker  fees from sales of  products  and  utilization  of outside  professional
services.

Salaries and benefits  expenses  decreased  4.8% during the year ended March 31,
2004,  as compared to the prior fiscal  year.  The decrease is the result of the
reduction  in the total  number of  employees  and the  consolidation  of the IT
resellers.

General and administrative expenses increased 0.9% over the prior fiscal year as
the Company's general and administrative  expenses remained similar to the prior
year.

                                      -28-

Interest and  financing  costs  incurred by the Company for the year ended March
31, 2004  decreased  17.6%,  and was related to interest  costs on the Company's
indebtedness.  In addition to decreased  borrowing  under the Company's lines of
credit,  the  Company's  lease-related  non-recourse  debt  portfolio  increased
insignificantly,  but our weighted  average  interest rate on new  lease-related
non-recourse  debt decreased during the years ended March 31, 2004 and 2003 (See
"Liquidity and Capital  Resources").  Payment for interest costs on the majority
of non-recourse  and certain recourse notes are typically  remitted  directly to
the lender by the lessee.

The Company's  provision for income taxes increased to $7.1 million for the year
ended March 31, 2004 from $6.8 million for the prior fiscal year,  reflecting an
effective income tax rate of 41.0% in each year.

The  foregoing  resulted in a 4.5%  increase in net  earnings for the year ended
March 31, 2004, as compared to the prior fiscal year.

Basic  and fully  diluted  earnings  per  common  share  were  $1.09 and  $1.02,
respectively, for the year ended March 31, 2004, as compared to $0.97 and $0.96,
respectively,  for the year ended  March 31,  2003,  based on  weighted  average
common shares outstanding of 9,332,324 and 9,976,458, respectively, for 2004 and
10,061,088 and 10,109,809, respectively, for 2003.

The Year Ended March 31, 2003 Compared to the Year Ended March 31, 2002

Total  revenues  generated  by the Company  during the year ended March 31, 2003
were $299.6  million  compared to revenues of $205.0  million for the year ended
March 31, 2002, an increase of 46.2%. This increase is primarily attributable to
significantly increased revenues from the sales of product and smaller increases
in lease revenues and fee and other income, and offset somewhat by a decrease in
sales of leased equipment.  The Company's  revenues are composed of sales, lease
revenues,  and fee and other income,  and may vary  considerably  from period to
period.

Sales revenue,  which  includes sales of product and sales of leased  equipment,
increased  65.0% to $234.9  million  during the year ended  March 31,  2003,  as
compared to $142.4 million in the prior fiscal year.

The majority of sales of product are generated through the Company's  technology
business unit  subsidiaries.  Sales of used and/or off-lease  equipment are also
generated from the Company's brokerage and re-marketing activities. For the year
ended March 31,  2003,  we  experienced  an  increase in customer  demand for IT
products  despite an overall  sluggish  economy.  The  increase  was a result of
increased sales within the Company's  existing  customer base and from customers
attained from recent acquisitions.  For the year ended March 31, 2003, equipment
sales through the Company's technology business unit subsidiaries  accounted for
99.1% of sales of product,  compared to 99.2% for the prior fiscal year. For the
year ended March 31, 2003, sales of product increased 72.0% to $228.8 million, a
result of increased technology sales through the Company's subsidiaries.

The  Company  realized a gross  margin on sales of product of 12.0% for the year
ended March 31, 2003, as compared to 13.9% during the year ended March 31, 2002.
This  decrease  in  net  margin   percentage  can  be  attributed  to  increased
competition in the  marketplace and variations in the  profitability  on the mix
and volume of products sold.

                                      -29-

The Company also recognizes  revenue from the sale of leased  equipment.  During
the year ended March 31, 2003 compared to the prior fiscal year, sales of leased
equipment decreased 34.8% to $6.1 million. During the years ended March 31, 2003
and March 31,  2004,  the Company  recognized  a gross  margin of 3.3% on leased
equipment  sales.  The decrease in sales of leased  equipment for the year ended
March 31, 2003 reflects the reduced  volume of lease  equipment  sold to outside
investors.  Leases that are not equity-sold to investors remain on the Company's
books and lease earnings are recognized  accordingly.  In addition,  the revenue
and gross margin recognized on sales of leased equipment can vary  significantly
depending  on the nature  and  timing of the sale,  as well as the timing of any
debt  funding  recognized  in  accordance  with  SFAS No.  125  "Accounting  for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities",
as amended by SFAS No. 140  "Accounting for Transfers and Servicing of Financial
Assets and  Extinguishments  of Liabilities-a  replacement of FASB Statement No.
125." Prior to May 2000, the majority of the Company's sales of leased equipment
had historically been sold to MLC/CLC LLC , a joint venture in which the Company
owns a 5% interest.  Firstar  Equipment Finance  Corporation,  which owns 95% of
MLC/CLC LLC , discontinued their investment in new lease acquisitions  effective
May 2000.  The Company has developed and will continue to develop  relationships
with additional lease equity investors and financial intermediaries to diversify
its sources of equity financing.

The Company's lease revenues  increased 3.4% to $50.5 million for the year ended
March 31, 2003,  compared  with $48.9  million for the prior  fiscal year.  This
increase reflects  increased order period fees and lease sales,  offset somewhat
by original term lease earnings on the Company's  maturing lease portfolio.  Our
net  investment  in leased  assets was $182.2  million at March 31, 2003, a 7.7%
increase from $169.1 million at March 31, 2002.

For the year ended March 31, 2003,  fee and other income was $14.3  million,  an
increase of 3.5% over the prior fiscal year. Fee and other income  includes eECM
revenues,  revenues from adjunct services and management fees,  including broker
fees,  support  fees,  warranty  reimbursements,  and learning  center  revenues
generated by the Company's  technology business unit subsidiaries.  The increase
in fee and  other  income in the year  ended  March  31,  2003 is the  result of
increased  professional  services  fees and broker fee revenue,  and includes an
approximate $2.5 million settlement from one of the Company's equipment vendors.
The Company's fee and other income contains  earnings from certain  transactions
which are in the  Company's  normal course of business but there is no guarantee
that future  transactions of the same nature,  size or profitability will occur.
The Company's ability to consummate such  transactions,  and the timing thereof,
may depend largely upon factors  outside the direct  control of management.  The
earnings  from these types of  transactions  in a  particular  period may not be
indicative of the earnings that can be expected in future periods.

The Company's direct lease costs decreased 31.3% during the year ended March 31,
2003,  as compared to the prior  fiscal  year.  The largest  component of direct
lease costs is depreciation expense of leased equipment.

Professional  and other fees  increased  17.3% for the year ended March 31, 2003
over the prior  fiscal  year,  and was  primarily  the result of an  increase in
broker fees and utilization of outside services.

Salaries and benefits  expenses  increased 44.0% during the year ended March 31,
2003,  as compared to the prior fiscal  year.  The increase is the result of the
increased  weighted  average  number  of  personnel  employed  by  the  Company,
particularly  employees  acquired in recent  acquisitions,  as well as increased
commission expenses in the Company's lease financing and technology sales units.

General and administrative  expenses increased 18.9% over the prior fiscal year.
This increase is primarily related to the expense of additional  personnel added
through recent acquisitions.  In addition, the Company has experienced increased
expenses related to the development and deployment of its e-commerce strategy.

Interest and  financing  costs  incurred by the Company for the year ended March
31,  2003  decreased  29.7%,  and  relate  to  interest  costs on the  Company's
indebtedness.  In addition to decreased  borrowing  under the Company's lines of
credit,  the  Company's  lease-related  non-recourse  debt  portfolio  decreased
significantly,  and our  weighted  average  interest  rate on new  lease-related
non-recourse  debt decreased during the years ended March 31, 2003 and 2002 (See
"Liquidity and Capital  Resources").  Payment for interest costs on the majority
of non-recourse  and certain recourse notes are typically  remitted  directly to
the lender by the lessee.

                                      -30-

The Company's  provision for income taxes increased to $6.8 million for the year
ended March 31, 2003 from $6.0  million for the prior  fiscal  year,  reflecting
effective income tax rates of 41.0% and 40.3%, respectively.

The  foregoing  resulted in a 9.0%  increase in net  earnings for the year ended
March 31, 2003, as compared to the prior fiscal year.

Basic  and fully  diluted  earnings  per  common  share  were  $0.97 and  $0.96,
respectively, for the year ended March 31, 2003, as compared to $0.87 and $0.85,
respectively,  for the year ended  March 31,  2002,  based on  weighted  average
common shares outstanding of 10,061,088 and 10,109,809,  respectively,  for 2003
and 10,235,129 and 10,458,235, respectively, for 2002.

LIQUIDITY AND CAPITAL RESOURCES

During the year ended  March 31,  2004,  the Company  generated  cash flows from
operations of $20.6 million,  and used cash flows from  investing  activities of
$24.1  million.  Cash flows  provided by financing  activities  amounted to $0.8
million  during the same period.  The effect of exchange rate changes during the
period provided cash flows of $59,259.  The net effect of these cash flows was a
net  decrease  in cash and cash  equivalents  of $2.6  million  during the year.
During the same period,  our total assets increased $15.3 million,  primarily as
the result of  increases  in our net  accounts  receivable.  The  Company's  net
investments in direct financing lease equipment decreased $6.6 million, or 3.8%,
and operating lease equipment increased $11.1 million, or 126.5%,  respectively,
during  the  period.  The cash  balance at March 31,  2004 was $25.2  million as
compared to $27.8 million the prior year.

The Company's debt financing activities  typically provide  approximately 80% to
100% of the purchase  price of the equipment  purchased by the Company for lease
to its  customers.  Any  balance of the  purchase  price (the  Company's  equity
investment in the  equipment)  must  generally be financed by cash flow from its
operations, the sale of the equipment leased to third parties, or other internal
means.  Although the Company  expects that the credit  quality of its leases and
its residual  return history will continue to allow it to obtain such financing,
no assurances can be given that such financing will be available,  at acceptable
terms,  or at all.  The  financing  necessary to support the  Company's  leasing
activities  has  principally   been  provided  by   non-recourse   and  recourse
borrowings.  Historically,  the Company has obtained  recourse and  non-recourse
borrowings from banks and finance companies.  Non-recourse  financings are loans
whose repayment is the  responsibility of a specific  customer,  although we may
make  representations  and  warranties  to the  lender  regarding  the  specific
contract or have ongoing loan servicing obligations.  Under a non-recourse loan,
we  borrow  from  a  lender  an  amount  based  on  the  present  value  of  the
contractually  committed  lease  payments  under  the  lease at a fixed  rate of
interest,  and the lender secures a lien on the financed assets. When the lender
is fully  repaid from the lease  payment,  the lien is released  and all further
rental or sale  proceeds  are  ours.  We are not  liable  for the  repayment  of
non-recourse  loans unless we breach our  representations  and warranties in the
loan  agreements.  The lender  assumes the credit risk of each lease,  and their
only  recourse,  upon  default  by the  lessee,  is  against  the lessee and the
specific  equipment  under lease.  Recently,  the Company has funded its leasing
activities  with Bank of America Vendor Finance,  Inc.(including  Fleet Business
Credit  LLC),  De  Lage  Landen  Financial  Services,   Inc.,  Citizens  Leasing
Corporation,  Fifth Third Bank, GE Capital Corporation,  Hitachi Capital America
Corporation , JP Morgan Leasing,  Inc. , Wells Fargo Equipment Finance, Inc. and
Key Corporate  Capital Inc.,  among others.  Each  transaction  is  specifically
approved and done solely at the lender's discretion.

During the year ended March 31, 2004, the Company's  lease-related  non-recourse
debt portfolio  increased 1.4% to $117.9 million.

Whenever  desirable and  possible,  the Company  arranges for equity  investment
financing which includes selling assets including the residual portions to third
parties and financing the equity investment on a non-recourse basis. The Company
generally  retains  customer control and operational  services,  and has minimal
residual risk. The Company  usually  preserves the right to share in remarketing
proceeds  of the  equipment  on a  subordinated  basis  after the  investor  has
received an agreed-to return on its investment.

                                      -31-

The Company's  "Accounts  payable - equipment"  represents  equipment costs that
have been  placed on a lease  schedule,  but for which the  Company  has not yet
paid.  The balance of unpaid  equipment  cost can vary depending on vendor terms
and the timing of lease  originations.  As of March 31,  2004,  the  Company had
$10.0 million of unpaid equipment cost, as compared to $5.6 million at March 31,
2003.

Working  capital for our leasing  business  is  provided  through a  $45,000,000
credit facility  expiring on July 21, 2006.  Participating  in this facility are
Branch Banking and Trust Company ($15,000,000), Bank of America($15,000,000) and
National City Bank  ($15,000,000),  the agent.  The ability to borrow under this
facility is limited to the amount of eligible  collateral at any given time. The
credit  facility  has full  recourse  to the Company and is secured by a blanket
lien  against  all of the  Company's  assets  such as chattel  paper  (including
leases), receivables, inventory, and equipment and including the common stock of
all wholly-owned  subsidiaries.  The credit facility  contains certain financial
covenants and certain restrictions on, among other things, the Company's ability
to make certain investments,  and sell assets or merge with another company. The
interest  rates charged on borrowings  are the higher of the LIBOR interest rate
plus 1.75% to 2.5%,  or the higher of the Federal  Funds Rate plus 0.5% to 0.75%
or prime rate. As of March 31, 2004, the Company had no  outstanding  balance on
the facility. In general, we use the National City Bank facility to pay the cost
of equipment to be put on lease,  and we repay  borrowings from the proceeds of:
(1) long-term,  non-recourse,  fixed rate financing which we obtain from lenders
after the  underlying  lease  transaction is finalized or (2) sales of leases to
third parties.  The loss of this credit  facility could have a material  adverse
effect  on our  future  results  as we may have to use this  facility  for daily
working capital and liquidity for our leasing business.  The availability of the
credit  facility  is  subject to a  borrowing  base  formula  that  consists  of
inventory,  receivables,  purchased assets, and lease assets. Availability under
the credit facility may be limited by the asset value of the equipment purchased
by us or by terms and  conditions in the credit  facility  agreement.  If we are
unable to sell the  equipment or unable to finance the  equipment on a permanent
basis  within a certain  time  period,  the  availability  of  credit  under the
facility  could be  diminished  or  eliminated.  The  credit  facility  contains
covenants  relating to minimum  tangible net worth,  cash flow coverage  ratios,
maximum debt to equity ratio,  maximum  guarantees  of  subsidiary  obligations,
mergers and acquisitions and asset sales.

ePlus Technology of NC, inc., ePlus Technology of PA, inc. and ePlus Technology,
inc.,  until they were merged on March 31, 2003, had separate credit  facilities
to finance their  working  capital  requirements  for  inventories  and accounts
receivable.  After the entities  were merged into ePlus  Technology,  inc.,  the
credit  facilities were effectively  merged into one by GE Distribution  Finance
Corporation  ("GECDF").  The floor planning line from IBM Credit Corporation was
terminated  on March  31,  2003.  The  outstanding  balances  on the IBM  Credit
Corporation  as of March 31, 2003 were paid  subsequent  to year-end and further
borrowings  on  this  line  have  ceased.  The  traditional  business  of  ePlus
Technology as a seller of computer  technology and related network equipment and
software  products  is financed  through  agreements  known as "floor  planning"
financing in which interest  expense for the first thirty to forty-five  days is
not  charged  but  is  paid  by the  supplier/distributor.  The  floor  planning
liabilities are recorded as accounts payable-trade,  as they are normally repaid
within the  thirty to  forty-five  day  time-frame  and  represent  an  assigned
accounts  payable  originally  generated with the  supplier/distributor.  If the
thirty  to  forty-five  day  obligation  is not paid  timely,  interest  is then
assessed at stated contractual rates.

The floor planning inventory  agreement with GECDF had a maximum credit limit of
$26,000,000  for each year and the  outstanding  balances were  $21,637,077  and
$15,158,501  as of March 31,  2004 and 2003,  respectively.  In  addition to the
floor planning  financing,  ePlus Technology,  inc., has an accounts  receivable
facility through GECDF with a maximum amount that can be borrowed of $7,000,000.
At March 31, 2004, there was no outstanding  balance on this account  receivable
facility and $2,726,347  was  outstanding on this facility as of March 31, 2003.
Borrowing  availability  under the  GECDF  facilities  is  limited  to  specific
allowable  collateral  asset  values  and  also  must  comply  with  contractual
covenants  regarding  tangible  net  worth,  a debt to  equity  ratio,  dividend
restrictions and limitations on asset sales.

                                      -32-

The  facilities  provided by GECDF have a guaranty of up to  $6,900,000 by ePlus
inc. Loss of the GECDF facility, which can occur with 90 days notice from GECDF,
could have a material  adverse  effect on our future results as we rely on these
facilities  for daily working  capital and liquidity  for our  technology  sales
business and operational accounts payable functions.

The Company had two  subordinated  recourse notes payable with a total principal
amount due of $3.1 million to Centura Bank  resulting  from the  acquisition  of
CLG, Inc. in September  1999. These  notes were  originally due in October 2006,
but could be repaid at any earlier  date,  and had an 11% interest  rate payable
monthly.  These  notes were paid off on August  30,  2002 in  connection  with a
settlement.

In the normal course of business, the Company may provide certain customers with
performance guarantees,  which are generally backed by surety bonds. In general,
the Company would only be liable for the amount of these guarantees in the event
of default in the  performance of our  obligations,  the probability of which is
remote  in  management's   opinion.  The  Company  is  in  compliance  with  the
performance  obligations  under  all  service  contracts  for  which  there is a
performance  guarantee,  and any  liability  incurred in  connection  with these
guarantees   would  not  have  a  material   adverse  effect  on  the  Company's
consolidated  results of  operations  or financial  position.  In addition,  the
Company has other guarantees that represent parent  guarantees in support of the
ePlus Technology,  inc. floor planning and accounts  receivable  financing up to
$6.9 million.

CONTRACTUAL OBLIGATIONS

The impact that our contractual obligations as of March 31, 2004 are expected to
have on our liquidity and cash flow in future periods is as follows:



                                                              Payments Due by Period
                                                              ----------------------

                                                       Less than                                 More than
                                         Total          1 Year      1-3 years     3-5 years      5 years
                                      ------------- ------------- ------------- ------------- -------------
                                                                               
Nonrecourse notes payable (1)         $117,857,208  $ 63,118,320  $ 47,647,123  $  7,091,765             -
Recourse notes payable                       5,863         5,863            -             -              -
Operating lease obligations (2)          1,623,386     1,362,141       261,245            -              -
Purchase Obligations (3)                   394,325       301,730        92,595
                                      ------------- ------------- ------------- ------------- -------------
Total                                 $119,880,782  $ 64,788,054  $ 48,000,963  $  7,091,765             -
                                      ============= ============= ============= ============= =============

        (1)  Nonrecourse notes payable  obligations in which the specific  lease receivable payments have been
             assigned to the lender.
        (2)  Rent obligations
        (3)  Telecommunications-related contracts


OFF BALANCE SHEET ARRANGEMENTS

As part of our ongoing  business,  we do not  participate in  transactions  that
generate relationships with unconsolidated  entities or financial  partnerships,
such as entities  often  referred to as  structured  finance or special  purpose
entities,  which would have been  established  for the  purpose of  facilitating
off-balance  sheet  arrangements  or  other  contractually   narrow  or  limited
purposes.  As of March  31,  2004,  we are not  involved  in any  unconsolidated
special purpose entity transactions.

ADEQUACY OF CAPITAL RESOURCES

The  continued  implementation  of the  Company's  eECM  business  strategy will
require a significant  investment in both  resources and  managerial  focus.  In
addition,  the  Company  may  selectively  acquire  other  companies  that  have
attractive customer relationships and skilled sales forces. The Company may also
acquire  technology  companies  to expand and  enhance  the  platform of eECM to
provide  additional  functionality  and value added services.  As a result,  the
Company may require additional financing to fund its strategy implementation and
potential  future  acquisitions,  which may include  additional  debt and equity
financing.

                                      -33-

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Although a substantial  portion of the Company's  liabilities are  non-recourse,
fixed interest rate instruments, the Company is reliant upon lines of credit and
other financing  facilities which are subject to fluctuations in interest rates.
These  instruments  were  entered  into for other  than  trading  purposes,  are
denominated in U.S. Dollars,  and, with the exception of amounts drawn under the
National City Bank and GE Distribution  Finance  Corporation  (formerly Deutsche
Financial  Services  Corporation)  facilities,  bear  interest  at a fixed rate.
Because the interest  rate on these  instruments  is fixed,  changes in interest
rates will not  directly  impact our cash flows.  Borrowings  under the National
City and GE  Distribution  Finance  Corporation  facilities  bear  interest at a
market-based  variable  rate,  based  on a  rate  selected  by the  Company  and
determined at the time of borrowing.  Due to the relatively short nature of  the
interest rate periods, we do not expect our operating results or cash flow to be
materially  affected by changes in market  interest rates. As of March 31, 2004,
the aggregate fair value of our recourse borrowings  approximated their carrying
value.

During the year ended March 31, 2003, the company began transacting  business in
Canada.  As such, the Company has entered into lease contracts and non-recourse,
fixed interest rate financing denominated in Canadian Dollars. To date, Canadian
operations  have been  insignificant  and the Company  believes  that  potential
fluctuations  in currency  exchange rates will not have a material effect on its
financial position.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

See  the   consolidated   financial   statements  and  Schedule  listed  in  the
accompanying Index to Financial Statements.

ITEM  9.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE

None.

ITEM 9A.  CONTROLS AND PROCEDURES

Our management,  with the participation of our chief executive officer and chief
financial  officer,  evaluated the effectiveness of our disclosure  controls and
procedures (as defined in Rules  13a-15(e) and 15d-15(e) under the Exchange Act)
as of March 31, 2004. Based on this evaluation,  our chief executive officer and
chief  financial  officer  concluded  that, as of March 31, 2004, our disclosure
controls and  procedures  were  effective to provide  reasonable  assurance that
information relating to the Company and its subsidiaries that we are required to
disclose  in the  reports  that  we  file  or  submit  to the  SEC is  recorded,
processed,  summarized  and reported  within the time  periods  specified in the
SEC's rules and forms.

During the last fiscal quarter covered by this annual report, there have been no
changes in our internal  control over financial  reporting that have  materially
affected,  or are reasonably likely to materially  affect,  our internal control
over financial reporting.

                                      -34-

                                    PART III

Except as set forth below, the information  required by Items 10, 11, 12, 13 and
15 is incorporated by reference from the Company's definitive Proxy Statement to
be filed with the Securities and Exchange  Commission pursuant to Regulation 14A
not later than 120 days after the close of the Company's fiscal year.

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The  following table  sets forth the  name, age and position with the Company of
each person who is an executive officer, director or significant employee.


NAME                                     AGE        POSITION                              CLASS
- ----                                     ---        --------                              -----
                                                                                   
Phillip G. Norton........................60         Director, Chairman of the Board,        III
                                                    President and Chief Executive Officer

Bruce M. Bowen...........................52         Director and Executive Vice President   III

Steven J. Mencarini......................48         Senior Vice President and
                                                    Chief Financial Officer

Kleyton L. Parkhurst.....................41         Senior Vice President and Treasurer

Terrence O'Donnell.......................60         Director                                 II

Lawrence S. Herman.......................60         Director                                  I

C. Thomas Faulders, III..................54         Director                                  I

Milton E. Cooper.........................65         Director                                 II

ITEM 11.  EXECUTIVE COMPENSATION

See introductory paragraph of this Part III.

ITEM 12.  SECURITY  OWNERSHIP OF CERTAIN  BENEFICIAL  OWNERS AND  MANAGEMENT AND
RELATED STOCKHOLDER MATTERS

See introductory paragraph of this Part III.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

See introductory paragraph of this Part III.

ITEM 14.  PRINCIPAL ACCOUNTANTS AND FEES

AUDIT  FEES.  The  aggregate  fees to be  charged  by  Deloitte & Touche LLP for
professional  services rendered for the audit of our annual financial statements
for the fiscal year ended  March 31,  2004 and for the reviews of the  financial
statements  included in our Quarterly  Reports on Form 10-Q for that fiscal year
are  $350,000.  The  aggregate  fees  charged  by  Deloitte  &  Touche  LLP  for
professional  services rendered for the audit of our annual financial statements
for the fiscal year ended  March 31,  2003 and for the reviews of the  financial
statements  included in our Quarterly  Reports on Form 10-Q for that fiscal year
were $255,000.

AUDIT-RELATED  FEES.  There  were no fees  billed by  Deloitte  & Touche LLP for
audit-related  services  rendered  for the fiscal  years ended March 31, 2004 or
2003.

TAX FEES.  There were no fees  billed by  Deloitte & Touche LLP for  tax-related
services rendered for the fiscal years ended March 31, 2004 or 2003.

ALL OTHER FEES. There were no other fees billed in the last two fiscal years for
professional services rendered by Deloitte & Touche LLP.

                                      -35-

                                    PART IV

ITEM 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)(1) Financial Statements

The  consolidated  financial  statements  listed  in the  accompanying  Index to
Financial  Statements  and  Schedule  are  filed  as a part of this  report  and
incorporated herein by reference.

(a)(2) Financial Statement Schedule

The financial  statement  schedule listed in the accompanying Index to Financial
Statements  and  Schedule  are filed as a part of this  report and  incorporated
herein by reference.

(b) Reports on Form 8-K

On  February  13,  2004,  The Company  filed a Form 8-K with  respect to a press
release  reporting its financial  results for the fiscal  quarter ended December
31, 2003.

(c) Exhibit List

     Exhibit No.  Exhibit Description
     -----------  -------------------
            
     2.4          Agreement and  Plan of Reorganization  by and among  SourceOne  Computer Corporation, Robert
                  Nash, Donna  Nash,  R. Wesley  Jones, the  shareholders of  SourceOne Computer  Corporation,
                  ePlus inc. and ePlus Technology, inc.,  dated as of October 2, 2001  (Incorporated herein by
                  reference to Exhibit 2 filed as part of the Registrant's Form 8-K dated October 12, 2001).

     2.5          Asset  Purchase and Sale Agreement by and  between ePlus  Technology,  inc., Elcom  Services
                  Group, Inc., Elcom, Inc., and Elcom International, Inc.,  dated March 25, 2002 (Incorporated
                  herein by reference to Exhibit 2 filed as part  of the  Registrant's Form 8-K dated April 5,
                  2002).

     2.6          Amendment to Asset Purchase and Sale Agreement by and  between ePlus Technology, inc., Elcom
                  Services  Group, Inc., Elcom,  Inc., and  Elcom  International,  Inc.,  dated March 29, 2002
                  (Incorporated herein by reference to Exhibit 2.1 filed  as part of the Registrant's Form 8-K
                  dated April 5, 2002).

     3.1          Certificate of  Incorporation of the Company, filed  August 27, 1996 (Incorporated herein by
                  reference to Exhibit 3.1 to the Company's Quarterly Report on Form 10-Q for the period ended
                  December 31, 2002).

     3.2          Certificate of Amendment of Certificate of Incorporation of the Company, filed September 30,
                  1997 (Incorporated herein by  reference to Exhibit 3.2 to the  Company's Quarterly Report on
                  Form 10-Q for the period ended December 31, 2002).

     3.3          Certificate of Amendment of Certificate of  Incorporation of the Company,  filed October 19,
                  1999 (Incorporated  herein by reference to Exhibit 3.3 to the Company's Quarterly Report  on
                  Form 10-Q for the period ended December 31, 2002).

     3.4          Certificate of Amendment of Certificate of Incorporation of the Company, filed  May 23, 2002
                  (Incorporated  herein by reference to Exhibit 3.4 to the Company's Quarterly Report on  Form
                  10-Q for the period ended December 31, 2002).

     3.5          Certificate of Amendment of Certificate of  Incorporation of the  Company, filed  October 1,
                  2003  (Incorporated herein by reference to Exhibit 3.5 to the Company's  Quarterly Report on
                  Form 10-Q for the period ended September 30, 2003).

     3.6          Bylaws of the Company, as amended to  date (Incorporated  herein by reference to Exhibit 3.5
                  to the Company's Quarterly Report on Form 10-Q for the period ended December 31, 2002).

     10.1         Form of  Indemnification  Agreement  entered into between the Company and  its directors and
                  officers  (Incorporated  herein by reference to Exhibit 10.1 to  the Company's  Registration
                  Statement on Form S-1 (File No. 333-11737)).

     10.2*        Form of Employment  Agreement  between the Registrant  and Phillip  G. Norton  (Incorporated
                  herein by  reference to Exhibit 10.2 to the  Company's  Registration  Statement  on Form S-1
                  (File No. 333-11737)).

                                           -36-

     10.3*        Form of  Employment  Agreement  between  the  Registrant  and  Bruce M. Bowen  (Incorporated
                  herein by  reference to Exhibit 10.3 to the  Company's  Registration  Statement  on Form S-1
                  (File No. 333-11737)).

     10.4*        Form  of  Employment   Agreement   between   the   Registrant   and  Kleyton  L.   Parkhurst
                  (Incorporated herein by reference to Exhibit 10.4  to  the Company's  Current Report on Form
                  8-K filed on December 2, 2003).

     10.5*        Form of Employment  Agreement between the Registrant  and Steven J. Mencarini  (Incorporated
                  herein by reference to Exhibit 10.5 to the  Company's  Current  Report on  Form 8-K filed on
                  December 2, 2003).

     10.6*        MLC Master  Stock  Incentive Plan (Incorporated  herein by reference to  Exhibit 10.6 to the
                  Company's  Quarterly Report on Form 10-Q for the period ended September 30, 1997).

     10.7*        Amended  and  Restated  Incentive Stock  Option Plan  (Incorporated herein by  reference  to
                  Exhibit 10.7 to the Company's  Quarterly Report on Form 10-Q for the period ended  September
                  30, 1997).

     10.8*        Amended and Restated Outside Director Stock Option Plan (Incorporated herein by reference to
                  Exhibit 10.8 to the Company's Quarterly Report on Form 10-Q for the  period ended  September
                  30, 1997).

     10.9*        Amended and Restated  Nonqualified Stock Option Plan  (Incorporated  herein by  reference to
                  Exhibit 10.9 to the Company's  Quarterly Report on Form 10-Q for the period ended  September
                  30, 1997).

     10.10*       1997 Employee Stock Purchase Plan (Incorporated  herein by reference to Exhibit 10.10 to the
                  Company's Quarterly Report on Form 10-Q for the period ended September 30, 1997).

     10.11        1998 Long  Term  Incentive Plan  (Incorporated  herein by  reference to  Exhibit 1.1  to the
                  Company's Quarterly Report on Form 10-Q for the period ended September 30, 1998).

     10.12        First  Amendment to Loan and Security Agreement dated March 12, 1997 between MLC Group, Inc.
                  and Heller Financial, Inc. (Incorporated herein by reference to Exhibit 5.2 to the Company's
                  Current Report on Form 8-K filed on March 28, 1997).

     10.15        Form of Irrevocable Proxy and Stock Rights Agreement  (Incorporated  herein by  reference to
                  Exhibit 10.15 to the Company's Registration Statement on Form S-1 (File No. 333-11737)).

     10.16        Credit  Agreement  dated January 19, 2001  between ePlus,  inc.,  ePlus Group,  inc.,  ePlus
                  Government,  inc.,  and  ePlus  Capital,  inc.,  with  National  City Bank,  Inc.,  as Agent
                  (Incorporated herein by reference to Exhibit 5.1 to the Company's Current Report on Form 8-K
                  filed on February 2, 2001).

     10.17        Amended Credit Agreement dated  July 21, 2003 between  ePlus inc., ePlus  Group, inc., ePlus
                  Government,  inc.,  and  ePlus  Capital,  inc., with  National  City  Bank,  Inc., as  Agent
                  (Incorporated herein by reference to Exhibit 5.1 to the Company's Current Report on Form 8-K
                  filed on July 25, 2003).

     10.18        Business Financing  Agreement  dated September 8,  2000  between Deutsche Financial Services
                  Corporation and ePlus  Technology, inc. (Incorporated herein by reference to  Exhibit 5.1 to
                  the Company's Current Report on Form 8-K filed on September 22, 2000).

     10.19        Agreement  for  Wholesale  Financing  dated  September 8, 2000  between  Deutsche  Financial
                  Services Corporation and ePlus Technology, inc. (Incorporated herein by reference to Exhibit
                  5.2 to the Company's Current Report on Form 8-K filed on September 22, 2000).

     10.20        Paydown  Addendum to Business  Financing  Agreement  between  Deutsche  Financial  Services
                  Corporation and ePlus Technology, inc.  (Incorporated herein by reference to  Exhibit 5.3 to
                  the Company's Current Report on Form 8-K filed on September 22, 2000).

                                          -37-

     10.21        Limited Guaranty dated September 8, 2000 between Deutsche Financial Services Corporation and
                  ePlus inc.(Incorporated herein  by reference to  Exhibit 5.3 to the Company's Current Report
                  on Form 8-K filed on September 22, 2000).

     10.22        Agreement for  Wholesale Financing between Deutsche Financial Services Corporation and ePlus
                  Technology of PA, inc., dated February 12, 2001 (Incorporated herein by reference to Exhibit
                  5.1 to the Company's Current Report on Form 8-K filed on March 13, 2001).

     10.23        Business  Financing  Agreement between  Deutsche  Financial  Services  Corporation and ePlus
                  Technology of PA, inc., dated February 12, 2001 (Incorporated herein by reference to Exhibit
                  5.2 to the Company's Current Report on Form 8-K filed on March 13, 2001).

    10.24         Addendum to  Business Financing  Agreement  and Agreement for  Wholesale  Financing  between
                  Deutsche Financial Services Corporation and ePlus Technology of PA, inc., dated February 12,
                  2001  (Incorporated  herein by  reference  to Exhibit 5.3 to the Company's Current Report on
                  Form 8-K filed on March 13, 2001).

     10.25        Limited Guaranty for ePlus Technology of PA, inc. to Deutsche Financial Services Corporation
                  by  ePlus, inc., dated February 12, 2001 (Incorporated herein by reference to Exhibit 5.4 to
                  the Company's Current Report on Form 8-K filed on March 13, 2001).

     10.26        Intercreditor  Subordination  Agreement  between  Deutsche  Financial  Services  Corporation
                  and IBM  Credit  Corporation  and  ePlus  Technology of PA,  inc.,  dated  February 26, 2001
                  (Incorporated herein by reference to Exhibit 5.5 to the Company's Current Report on Form 8-K
                  filed on March 13, 2001).

     10.27        Agreement for Wholesale Financing between  Deutsche Financial Services Corporation and ePlus
                  Technology of NC, inc., dated February 12, 2001 (Incorporated herein by reference to Exhibit
                  5.6 to the Company's Current Report on Form 8-K filed on March 13, 2001).

     10.28        Addendum to  Agreement for  Wholesale Financing   between ePlus  Technology of NC, inc.  and
                  Deutsche Financial Services  Corporation, dated  February 12,  2001  (Incorporated herein by
                  reference to  Exhibit 5.7 to  the Company's  Current  Report on  Form 8-K filed on March 13,
                  2001).

     10.29        Addendum to  Agreement for  Wholesale  Financing  between ePlus  Technology of  NC, inc. and
                  Deutsche  Financial Services  Corporation,  dated February 12, 2001  (Incorporated herein by
                  reference to  Exhibit 5.8 to the  Company's Current  Report on Form  8-K filed  on March 13,
                  2001).

     10.30        Addendum  to  Business  Financing  Agreement and  Agreement for Wholesale Financing  between
                  ePlus Technology, inc. and Deutsche Financial Services Corporation, dated February 12, 2001,
                  amending the  Business Financing  Agreement and  Wholesale Financing Agreement, dated August
                  31, 2000 (Incorporated herein by reference to Exhibit 5.9 to the Company's Current Report on
                  Form 8-K filed on March 13, 2001).

     10.31        Deed of Lease between CALEAST INDUSTRIAL INVESTORS,  LLC  (Landlord) and ePlus inc. (Tenant)
                  (Incorporated herein by reference to Exhibit 10.30 to the  Company's Annual  Report  on Form
                  10-K for the year ended March 31, 2003).

     21           Subsidiaries of the Company

     23           Consent of Deloitte & Touche LLP

     31.1         Rule 13a-14(a) and 15d-14(a) Certification of the Chief Executive Officer of ePlus inc.

     31.2         Rule 13a-14(a) and 15d-14(a) Certification of the Chief Financial Officer of ePlus inc.

     32           Section 1350 certification of  the  Chief  Executive Officer and  Chief Financial Officer of
                  ePlus inc.

       * Indicates a management contract or compensatory plan or arrangement.

                                           -38-

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed by the following  persons on behalf of the registrant and in the
capacities and on the dates indicated.

                                /s/ PHILLIP G. NORTON
                                ------------------------------------------------
                                By:  Phillip G. Norton,  Chairman of the  Board,
                                President and Chief Executive Officer
                                Date: June 15, 2004

                                /s/ BRUCE M. BOWEN
                                ------------------------------------------------
                                By:  Bruce M. Bowen, Director and Executive Vice
                                President
                                Date: June 15, 2004

                                /s/  STEVEN J. MENCARINI
                                ------------------------------------------------
                                By:  Steven J. Mencarini, Senior Vice President,
                                Chief  Financial  Officer, Principal  Accounting
                                Officer
                                Date: June 15, 2004

                                /s/ C. THOMAS FAULDERS, III
                                ------------------------------------------------
                                By:  C. Thomas Faulders, III, Director
                                Date: June 15, 2004

                                /s/ TERRENCE O'DONNELL
                                ------------------------------------------------
                                By: Terrence O'Donnell, Director
                                Date: June 15, 2004

                                      -39-

                           ePlus inc. AND SUBSIDIARIES

                   INDEX TO FINANCIAL STATEMENTS AND SCHEDULES
                                                                            PAGE
                                                                            ----
Report of Independent Registered Public Accounting Firm                      F-2

Consolidated Balance Sheets as of March 31, 2003 and 2004                    F-3

Consolidated Statements of Earnings for the Years Ended
     March 31, 2002, 2003, and 2004                                          F-4

Consolidated Statements of Cash Flows for the Years Ended
     March 31, 2002, 2003, and 2004                                          F-5

Consolidated Statements of Stockholders' Equity for the Years
     Ended March 31, 2002, 2003, and 2004                                    F-7

Notes to Consolidated Financial Statements                                   F-8

SCHEDULE

II-Valuation and Qualifying Accounts for the Years
Ended March 31, 2002, 2003, and 2004                                         S-1









                                      F-1

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors and Stockholders of
ePlus inc.
Herndon, Virginia

We have audited the accompanying  consolidated  balance sheets of ePlus inc. and
subsidiaries  as of  March  31,  2003 and  2004,  and the  related  consolidated
statements  of earnings,  stockholders'  equity,  and cash flows for each of the
three  years ended  March 31,  2004.  Our audits  also  included  the  financial
statement  schedule  listed in the Index at Item  15(a)(2).  These  consolidated
financial  statements and financial statement schedule are the responsibility of
the Company's  management.  Our  responsibility  is to express an opinion on the
consolidated  financial statements and financial statement schedule based on our
audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the financial position of ePlus inc. and subsidiaries as of
March 31,  2003 and 2004,  and the  results of their  operations  and their cash
flows for each of the  three  years  ended  March 31,  2004 in  conformity  with
accounting principles generally accepted in the United States of America.  Also,
in our opinion,  such financial statement schedule,  when considered in relation
to the basic consolidated financial statements taken as a whole, presents fairly
in all material respects the information set forth therein.



/S/ DELOITTE & TOUCHE LLP

McLean, Virginia
June 15, 2004









                                      F-2

ePlus inc. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

                                                                   As of March 31, 2003  As of March 31, 2004
                                                                   --------------------  --------------------

ASSETS
                                                                                   
Cash and cash equivalents                                          $         27,784,090  $        25,155,011
Accounts receivable, net of allowance for doubtful
     accounts of $3,346,055 and $1,584,358 as of
     March 31, 2003 and 2004, respectively                                   38,384,841           51,188,640
Notes receivable                                                                 53,098               51,986
Inventories                                                                   1,373,168              899,748
Investment in leases and leased equipment - net of allowance for
 doubtful accounts of $3,407,376 and $3,145,655 as of March 31,
 2003 and 2004, respectively                                                182,169,324          186,667,141
Property and equipment - net                                                  5,249,087            5,230,473
Other assets                                                                  4,779,946            4,765,781
Goodwill                                                                     19,147,132           20,243,310
                                                                   -------------------- ---------------------
TOTAL ASSETS                                                       $        278,940,686 $        294,202,090
                                                                   ==================== =====================

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES

Accounts payable - equipment                                       $          5,635,776 $          9,993,077
Accounts payable - trade                                                     25,914,385           32,140,670
Salaries and commissions payable                                                619,860              583,934
Accrued expenses and other liabilities                                       13,402,101           11,983,798
Recourse notes payable                                                        2,736,298                5,863
Nonrecourse notes payable                                                   116,255,194          117,857,208
Deferred tax liability                                                        4,760,029           10,053,226
                                                                   -------------------- ---------------------
Total Liabilities                                                           169,323,643          182,617,776


COMMITMENTS AND CONTINGENCIES (Note 8)                                                -                   -

STOCKHOLDERS' EQUITY

Preferred stock, $.01 par value; 2,000,000 shares authorized;
 none issued or outstanding                                                           -                   -
Common stock, $.01 par value; 50,000,000 authorized,
 10,540,135 issued and 9,451,651 outstanding at March 31, 2003;
 and 25,000,000 authorized, 10,717,242 issued and 8,939,958
 outstanding at March 31, 2004                                                  105,400              107,172
Additional paid-in capital                                                   62,905,727           64,339,988
Treasury stock, at cost, 1,088,484 and 1,777,284 shares, respectively        (7,511,124)         (17,192,886)
Retained earnings                                                            54,057,732           64,211,473
Accumulated other comprehensive income-
 Foreign currency translation adjustment                                         59,308              118,567
                                                                   -------------------- ---------------------
Total Stockholders' Equity                                                  109,617,043          111,584,314
                                                                   -------------------- ---------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                         $        278,940,686 $        294,202,090
                                                                   ==================== =====================


See Notes to Consolidated Financial Statements.





                                      F-3

ePlus inc. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EARNINGS

                                                                              Years Ended March 31,
                                                                 ---------------------------------------------
                                                                    2002              2003           2004
                                                                 ---------------------------------------------
                                                                                        
REVENUES

Sales of product                                                 $ 133,008,378   $ 228,769,966   $ 267,898,937
Sales of leased equipment                                            9,353,088       6,095,830              -
                                                                 ---------------------------------------------
                                                                   142,361,466     234,865,796     267,898,937

Lease revenues                                                      48,850,017      50,520,293      51,253,518
Fee and other income                                                13,773,863      14,260,057      11,405,033
                                                                 ---------------------------------------------
                                                                    62,623,880      64,780,350      62,658,551

                                                                 ---------------------------------------------
TOTAL REVENUES   (1)                                               204,985,346     299,646,146     330,557,488
                                                                 --------------------------------------------

COSTS AND EXPENSES

Cost of sales, product                                             114,554,147     201,277,000     236,283,350
Cost of sales, leased equipment                                      9,043,932       5,891,789              -
                                                                 ---------------------------------------------
                                                                   123,598,079     207,168,789     236,283,350

Direct lease costs                                                   9,578,631       6,582,409      10,560,586
Professional and other fees                                          2,717,618       3,188,046       3,700,795
Salaries and benefits                                               30,164,914      43,426,999      41,325,224
General and administrative expenses                                 12,194,169      14,499,261      14,630,731
Interest and financing costs                                        11,810,414       8,308,382       6,847,072
                                                                 ---------------------------------------------
                                                                    66,465,746      76,005,097      77,064,408

                                                                 ---------------------------------------------
TOTAL COSTS AND EXPENSES   (2)                                     190,063,825     283,173,886     313,347,758
                                                                 ---------------------------------------------

Earnings before provision for income taxes                          14,921,521      16,472,260      17,209,730
                                                                 ---------------------------------------------

Provision for income taxes                                           6,009,798       6,759,551       7,055,989
                                                                 ---------------------------------------------

NET EARNINGS                                                     $   8,911,723   $   9,712,709   $  10,153,741
                                                                 =============================================

NET EARNINGS PER COMMON SHARE - BASIC                            $        0.87   $       0.97    $        1.09
                                                                 =============================================

NET EARNINGS PER COMMON SHARE - DILUTED                          $        0.85   $       0.96    $        1.02
                                                                 =============================================

WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC                         10,235,129      10,061,088       9,332,324
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED                       10,458,235      10,109,809       9,976,458

(1)  Includes amounts from related parties of $147,305, $145,962 and $302,968 for the fiscal years ended March
     31, 2002,  2003 and 2004,  respectively.
(2)  Includes amounts to related parties of $902,818, $486,520  and $443,065  for the fiscal years ended March
     31, 2002, 2003 and 2004, respectively.

See Notes to Consolidated Financial Statements.



                                      F-4


ePlus inc. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                Years Ended March 31,
                                                                   ------------------------------------------
                                                                      2002              2003           2004
                                                                   ------------------------------------------

                                                                                     
Cash Flows From Operating Activities:
                Net earnings                                       $  8,911,723   $  9,712,709   $ 10,153,741
                Adjustments to reconcile net earnings to net cash
                 provided by operating activities:
                  Depreciation and amortization                       5,644,713      4,510,705     10,487,439
                  Provision for credit losses                         1,488,706        616,074      1,731,325
                  Deferred taxes                                     (5,161,182)    10,231,687      5,293,197
                  Loss on sale of operating lease equipment             240,137      1,112,697
                  Adjustment of basis to fair market value of
                   operating lease equipment and investments          1,001,169             -              -
                  Payments from lessees directly to lenders            (489,962)      (291,281)    (2,645,589)
                  Loss (Gain) on disposal of property and equipment      96,148        (47,562)       904,579
                  Changes in:
                    Accounts receivable                              18,079,347       2,465,447   (14,261,777)
                    Notes receivable                                  1,634,574         174,816         1,112
                    Inventories                                       1,899,869        (501,311)      473,420
                    Other assets  (1)                                (3,747,399)        609,853        59,987
                    Accounts payable - equipment                     (5,327,815)      1,736,777     4,357,301
                    Accounts payable - trade                         (7,513,939)     10,809,400     6,226,285
                    Salaries and commissions payable, accrued
                      expenses and other liabilities                 (4,405,675)     (5,348,826)   (2,187,332)
                                                                   ------------------------------------------
                        Net cash provided by operating activities    12,350,414      35,791,185    20,593,688
                                                                   ------------------------------------------

Cash Flows From Investing Activities:
                Proceeds from sale of operating equipment                    -        1,179,485     2,574,307
                Purchase of operating lease equipment                  (931,556)    (11,627,961)  (19,592,804)
                Increase in investment in direct financing and
                 sales-type leases                                  (27,457,697)    (19,761,290)   (2,653,444)
                Proceeds from sale of property and equipment              3,907              -             -
                Purchases of property and equipment                  (1,644,879)     (1,549,190)   (2,801,030)
                Cash used in acquisitions, net of cash acquired      (3,268,334)             -     (1,601,632)
                Increase in other assets  (2)                          (373,959)             -             -
                                                                   ------------------------------------------
                        Net cash used in investing activities       (33,672,518)    (31,758,956)  (24,074,603)
                                                                   ------------------------------------------



                                      F-5




ePlus inc. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS - Continued


                                                                   ------------------------------------------
                                                                      2002              2003           2004
                                                                   ------------------------------------------
                                                                                        
Cash Flows From Financing Activities:
                Borrowings:
                   Nonrecourse                                     $ 81,520,753  $ 80,997,406    $ 77,904,696
                   Recourse                                              30,381    10,230,115         607,500
                Repayments:
                   Nonrecourse                                      (51,498,928)  (78,130,384)    (66,143,136)
                   Recourse                                            (604,515)   (8,089,225)     (3,337,935)
                Pay-off of recourse debt due to settlement                   -        (98,660)             -
                Write-off of non-recourse debt due to bankruptcy             -     (1,996,596)          7,181
                Purchase of treasury stock                             (574,800)   (6,936,324)     (9,681,762)
                Proceeds from issuance of capital stock, net of
                 expenses                                               165,816       492,718       1,436,033
                Repayments of lines of credit                        (4,027,283)   (1,000,000)             -
                                                                   ------------------------------------------
                        Net cash provided by (used in) financing
                         activities                                  25,011,424    (4,530,950)        792,577
                                                                   ------------------------------------------
Effect of Exchange Rate Changes on Cash                                      -         59,308          59,259
                                                                   ------------------------------------------
Net Increase (Decrease) in Cash and Cash Equivalents                  3,689,320      (439,413)     (2,629,079)

Cash and Cash Equivalents, Beginning of Period                       24,534,183    28,223,503      27,784,090
                                                                   ------------------------------------------

Cash and Cash Equivalents, End of Year                             $ 28,223,503  $ 27,784,090    $ 25,155,011
                                                                   ==========================================
Supplemental Disclosures of Cash Flow Information:
                Cash paid for interest                             $  1,952,352  $  4,991,426    $  6,388,066
                                                                   ==========================================
                Cash paid for income taxes                         $  7,164,082  $  4,459,405    $  1,067,972
                                                                   ==========================================

Schedule of Noncash Investing and Financing Activities:
                Common stock issued for acquisitions                  5,880,650            -               -
                Liabilities assumed in purchase transactions       $  4,029,331  $         -     $    811,657

(1)  Includes amounts provided by related parties of $98,202, $853 and $0 for the fiscal years ended March 31,
     2002, 2003 and 2004.
(2)  Includes amounts used  by related parties of $(628,218), $0  and $0  for the fiscal years ended March 31,
     2002, 2003 and 2004.

See Notes To Consolidated Financial Statements.




                                      F-6




ePlus inc. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                                                                                                         Accumulated
                                                 Common Stock       Additional                             Other
                                             --------------------   Paid-in      Treasury      Retained  Comprehensive
                                               Shares   Par Value   Capital      Stock         Earnings    Income       TOTAL
                                             ----------  --------  -----------   ----------  -----------  -------- ------------
                                                                                              
Balance, April 1, 2001                        9,730,154  $ 97,301  $56,376,934   $       -   $35,433,300  $     -  $ 91,907,535

 Issuance of shares for option exercise             570         6      (89,668)          -            -         -       (89,662)
 Issuance of shares to employees                 33,414       334      253,129           -            -         -       253,463
 Issuance of shares in business combination     697,832     6,978    5,873,672           -            -         -     5,880,650
 Purchase of treasury stock                     (66,100)       -            -     (574,800)           -         -      (574,800)
 Net earnings                                        -         -            -            -     8,911,723        -     8,911,723
                                             ----------  --------  -----------   ----------  -----------  -------- ------------
Balance, March 31, 2002                      10,395,870   104,619   62,414,067    (574,800)   44,345,023        -   106,288,909

 Issuance of shares for option exercise          39,850       398      271,487           -            -         -       271,885
 Issuance of shares to employees                 38,315       383      220,173           -            -         -       220,556
 Purchase of treasury stock                  (1,022,384)       -            -   (6,936,324)           -         -    (6,936,324)
 Net earnings                                        -         -            -            -     9,712,709        -     9,712,709
 Foreign currency translation adjustment             -         -            -            -            -     59,308       59,308
        Total comprehensive income                   -         -            -            -            -         -     9,772,017
                                             ----------  --------  -----------  ------------ -----------  -------- ------------
Balance, March 31, 2003                       9,451,651   105,400   62,905,727  (7,511,124)   54,057,732    59,308  109,617,043

 Issuance of shares for option exercise         177,107     1,772    1,434,261           -            -         -     1,436,033
 Purchase of treasury stock                    (688,800)       -                (9,681,762)           -         -    (9,681,762)
 Net earnings                                        -         -            -            -    10,153,741             10,153,741
 Foreign currency translation adjustment             -         -            -            -            -     59,259       59,259
        Total comprehensive income                   -         -            -            -            -         -    10,213,000
                                             ----------  --------  ----------- ------------  -----------  -------- ------------
Balance, March 31, 2004                       8,939,958  $107,172  $64,339,988 $(17,192,886) $64,211,473  $118,567 $111,584,314
                                             ==========  ========  =========== ============  ===========  ======== ============

See  Notes to Consolidated Financial Statements.


                                      F-7

                           ePlus inc. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          As of and For the Years Ended March 31, 2002, 2003, and 2004


1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION - Effective October 18, 1999,  MLC Holdings, Inc.  changed
its name to ePlus inc.  ("ePlus" or the "Company").  Effective January 31, 2000,
ePlus inc.'s wholly-owned  subsidiaries MLC Group, Inc., MLC Federal,  Inc., MLC
Capital,  Inc.,  PC Plus,  Inc.,  MLC Network  Solutions,  Inc. and  Educational
Computer  Concepts,  Inc.  changed  their  names to  ePlus  Group,  inc.,  ePlus
Government,  inc., ePlus Capital, inc., ePlus Technology, inc., ePlus Technology
of NC, inc. and ePlus Technology of PA, inc., respectively.  Effective March 31,
2003,  ePlus Technology of NC, inc. and ePlus Technology of PA, inc. were merged
into ePlus Technology, inc.

PRINCIPLES OF CONSOLIDATION - The consolidated  financial statements include the
accounts  of ePlus  inc.  and its  wholly-owned  subsidiaries.  All  significant
intercompany balances and transactions have been eliminated.

BUSINESS  COMBINATIONS  - On October  4, 2001,  the  Company  purchased  all the
outstanding stock of SourceOne Computer Corporation ("SourceOne"),  a technology
and services  company located in Silicon  Valley.  Total  consideration  paid of
$2,807,500  included $800,006 in cash and 274,999 shares of unregistered  common
stock,  valued at $7.30 per share.  The issuance of these securities was made in
reliance  on  an  exemption  from  registration  provided  by  Section  4(2)  or
Regulation D of the  Securities  Act, as amended,  as a transaction by an issuer
not involving any public  offering.  The  shareholders of SourceOne  represented
their  intention to acquire the securities  for  investment  only and not with a
view  to or  for  distribution  in  connection  with  such  transaction,  and an
appropriate  legend  was  affixed  to  the  share  certificates  issued  in  the
transaction.  The  shareholders  of SourceOne had adequate access to information
about ePlus through information made available to the shareholders of SourceOne.
The  shareholders  of SourceOne  were  granted  certain  registration  rights in
connection with the transaction.

ASSET  PURCHASES - On May 15, 2001,  the Company  purchased  certain  assets and
assumed  certain  liabilities of ProcureNet,  Inc. The primary  software  assets
acquired  were  OneSource,  a  comprehensive  e-procurement  software  solution,
MarketBuilder,  a  marketplace  software  solution,  Common  Language  Generator
software that is used for electronic catalogue cleaning and enrichment,  several
registered  and  applied  for  patents,  trademarks  and  copyrights.  The total
consideration was approximately $5.9 million, which included $1 million in cash,
422,833 shares of unregistered  common stock valued at $9.16 per share,  and the
remainder  was the  assumption  of  certain  liabilities.  The  acquisition  was
accounted for as a purchase,  and the assets were placed in two new wholly-owned
subsidiaries: ePlus Systems, inc. and ePlus Content Services, inc.

On March 29, 2002, the Company purchased  certain fixed assets,  customer lists,
and contracts, and assumed certain liabilities, relating to Elcom International,
Inc.'s ("Elcom") IT fulfillment and IT professional services business. The Elcom
purchase added offices in Boston,  San Diego, New Jersey,  and New York, NY. The
purchase  price  included  $2.2  million in cash and the  assumption  of certain
liabilities  of  approximately  $0.1  million.  The Company also obtained in the
transaction  300,000  warrants  for Elcom (NASD NM: ELCO) common stock for $1.03
per share.

On October 10, 2003, the Company  purchased  certain assets and liabilities from
Digital  Paper  Corporation.  In the  transaction,  the Company  acquired all of
Digital Paper's intellectual property,  including its DigitalPaper XE, ViewMark,
DocPak, docQuest, DirectSight,  DigitalPaper Wireless and Idocs software, rights
to several  Digital  Paper patents and  trademarks,  including the Digital Paper
name, and several of Digital Paper's  customers and key personnel.  The purchase
price included $1.6 million in cash and the assumption of certain liabilities of
approximately $0.8 million.


                                      F-8

REVENUE RECOGNITION - The Company sells information  technology equipment to its
customers and recognizes  revenue from equipment  sales at the time equipment is
accepted  by  the  customer.  The  Company  is the  lessor  in a  number  of its
transactions  and  these are  accounted  for in  accordance  with  Statement  of
Financial  Accounting  Standards  ("SFAS") No. 13, "Accounting for Leases." Each
lease is classified as either a direct  financing  lease,  sales-type  lease, or
operating lease, as appropriate. Under the direct financing and sales-type lease
methods, the Company records the net investment in leases, which consists of the
sum of the minimum lease term payments,  initial direct costs,  and unguaranteed
residual  value (gross  investment)  less the unearned  income.  The  difference
between the gross  investment  and the cost of the leased  equipment  for direct
finance leases is recorded as unearned income at the inception of the lease. The
unearned  income  is  amortized  over the life of the lease  using the  interest
method.  Under sales-type leases, the difference between the fair value and cost
of the leased  property (net margins) is recorded as revenue at the inception of
the lease.  The Company  adopted SFAS No. 125,  "Accounting  for  Transfers  and
Servicing of Financial  Assets and  Extinguishments  of  Liabilities"  effective
January 1, 1997, as amended by SFAS No. 140. This standard  establishes criteria
for determining  whether a transfer of financial  assets in exchange for cash or
other  consideration  should  be  accounted  for as a  sale  or as a  pledge  of
collateral in a secured borrowing.  Certain assignments of direct finance leases

made on a  non-recourse  basis by the Company  after  December 31, 1996 meet the
criteria for  surrender of control set forth by SFAS No. 125 and have  therefore
been treated as sales for financial statement  purposes.

Sales of leased equipment represents revenue from the sales of equipment subject
to a lease in which the  Company is the  lessor.  If the  rental  stream on such
lease has non-recourse debt associated with it, sales revenue is recorded at the
amount of  consideration  received,  net of the  amount of debt  assumed  by the
purchaser.  If there is no non-recourse  debt associated with the rental stream,
sales  revenue is recorded at the amount of gross  consideration  received,  and
costs of sales is  recorded at the book value of the lease.  Sales of  equipment
represents  revenue  generated  through  the sale of  equipment  sold  primarily
through the Company's  technology  business unit.

Lease revenues consist of rentals due under operating leases and amortization of
unearned  income on direct  financing and  sales-type  leases.  Equipment  under
operating  leases is recorded at cost and depreciated on a  straight-line  basis
over the lease term to the  Company's  estimate  of  residual  value.  For lease
periods  subsequent to the initial term,  revenue is recognized  upon receipt of
payment by the  lessee  because  collection  of such  amounts is not  reasonably
assured. Such revenues recognized were $12,697,838,  $10,773,157, and $6,904,763
for the years ended on March 31, 2002, 2003, and 2004, respectively.

The Company assigns all rights,  title,  and interests in a number of its leases
to third-party  financial  institutions without recourse.  These assignments are
accounted for as sales since the Company has completed  its  obligations  at the
assignment date, and the Company retains no ownership  interest in the equipment
under lease.

Revenue from sales of procurement  software is recognized in accordance with the
Statement of Position ("SOP") 97-2, "Software Revenue  Recognition",  as amended
by SOP 98-4 "Deferral of the Effective Date of a Provision of SOP 97-2, Software
Revenue  Recognition" and SOP 98-9  "Modification of SOP 97-2,  Software Revenue
Recognition,  With Respect to Certain  Transactions".  We recognize revenue when
all the following  criteria  exist:  when there is  persuasive  evidence that an
arrangement  exists,  delivery has occurred,  no significant  obligations by the
Company with regard to  implementation  remain,  the sales price is determinable
and it is probable that  collection will occur.  Our accounting  policy requires
that revenue  earned on software  arrangements  involving  multiple  elements be
allocated  to each  element on the  relative  fair  values of the  elements  and
recognized  when  earned.   Revenue  relative  to  maintenance  and  support  is
recognized  ratably  over the  maintenance  term  (usually one year) and revenue
allocated to training,  implementation  or other  services is  recognized as the
services are performed.


                                      F-9

Amounts  charged for the Company's  Procure+  service are recognized as services
are  rendered.  Amounts  charged for the Manage+  service  are  recognized  on a
straight-line  basis over the contractual period the services are provided.  Fee
and other  income  results  from:  (1) income  from  events that occur after the
initial sale of a financial  asset;  (2)  re-marketing  fees; (3) brokerage fees
earned for the placement of financing  transactions;  and (4) interest and other
miscellaneous income. These revenues are included in fee and other income in our
consolidated statements of earnings.

RESIDUALS - Residual  values,  representing  the estimated value of equipment at
the  termination  of  a  lease,  are  recorded  in  the  consolidated  financial
statements at the  inception of each  sales-type  or direct  financing  lease as
amounts estimated by management based upon its experience and judgment. Residual
values for  sales-type  and direct  financing  leases are  recorded at their net
present  value and the unearned  income is amortized  over the life of the lease
using the interest method. The residual values for operating leases are included
in the leased equipment's net book value.

The  Company  evaluates  residual  values on an ongoing  basis and  records  any
required  adjustments.   In  accordance  with  accounting  principles  generally
accepted in the United States of America,  no upward revision of residual values
is made subsequent to lease inception.

RESERVE FOR CREDIT  LOSSES - The reserve for credit  losses (the  "reserve")  is
maintained at a level believed by management to be adequate to absorb  potential
losses  inherent  in the  Company's  lease and  accounts  receivable  portfolio.
Management's  determination  of the  adequacy  of the  reserve  is  based  on an
evaluation of historical  credit loss experience,  current economic  conditions,
volume,  growth,  the  composition  of the lease  portfolio,  and other relevant
factors.  The reserve is increased by  provisions  for  potential  credit losses
charged against income. Accounts are either written off or written down when the
loss is both  probable  and  determinable,  after  giving  consideration  to the
customer's  financial  condition,  the value of the  underlying  collateral  and
funding status (i.e., discounted on a non-recourse or recourse basis).

CASH  AND  CASH  EQUIVALENTS  - Cash and  cash  equivalents  include  short-term
repurchase agreements with an original maturity of three months or less.

INVENTORIES  -  Inventories  are stated at the lower of cost  (weighted  average
basis) or market.

PROPERTY  AND  EQUIPMENT - Property  and  equipment  are stated at cost,  net of
accumulated  depreciation  and  amortization.  Depreciation and amortization are
computed using the  straight-line  method over the estimated useful lives of the
related assets, which range from three to seven years.

INVESTMENTS - The Company has a 5%  membership  interest in MLC/CLC LLC, a joint
venture  to which  the  Company  sold  leased  equipment.  MLC/CLC  LLC  stopped
purchasing  leased equipment prior to the year ended March 31, 2001. The Company
recorded an impairment of $628,218  during the year ended March 31, 2002 on this
investment  which  reduced its  carrying  value to zero.  The Company  wrote off
$420,711 related to an investment in the equity of a start-up venture in 2002 as
the  underlying  value did not  support  the  carrying  amount of the  Company's
investment.

CAPITALIZATION  OF  COSTS  OF  SOFTWARE  FOR  INTERNAL  USE  - The  Company  has
capitalized certain costs for the development of internal use software under the
guidelines of SOP 98-1, "Accounting for the Costs of Computer Software Developed
or Obtained for Internal  Use."  Approximately  $0.4 million and $0.2 million of
internal use software was capitalized  during the years ended March 31, 2004 and
2003, respectively,  which is included in the accompanying  consolidated balance
sheets as a component of property and equipment.

                                      F-10

CAPITALIZATION  OF COSTS OF  SOFTWARE  TO BE MADE  AVAILABLE  TO  CUSTOMERS - In
accordance with SFAS No. 86,  "Accounting  for Costs of Computer  Software to be
Sold, Leased, or Otherwise Marketed", software development costs are expensed as
incurred until technological feasibility has been established. At such time such
costs are  capitalized  until the  product  is made  available  for  release  to
customers.  For the years  ended  March 31,  2004 and 2003,  respectively,  $1.9
million and $0.3 million of development costs have been capitalized.

INCOME TAXES - Deferred  income taxes are accounted for in accordance  with SFAS
No. 109,  "Accounting for Income Taxes." Under this method,  deferred income tax
assets and liabilities are based on the difference  between financial  statement
and tax bases of assets and liabilities, using tax rates currently in effect.

ESTIMATES  -  The  preparation  of  financial   statements  in  conformity  with
accounting  principles  generally  accepted  in the  United  States  of  America
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial  statements and the reported amounts of
revenues and expenses during the reporting  period.  Actual results could differ
from those estimates.

RECLASSIFICATIONS  - Certain items have been  reclassified in the March 31, 2002
and 2003 financial statements to conform to the March 31, 2004 presentation.

COMPREHENSIVE  INCOME - Comprehensive  income consists of net income and foreign
currency   translation   adjustments  and  is  presented  in  the   accompanying
consolidated statements of stockholders' equity.

EARNINGS PER SHARE - Earnings per share (EPS) have been calculated in accordance
with SFAS No. 128,  "Earnings per Share." In accordance with SFAS No. 128, basic
EPS amounts were  calculated  based on weighted  average  shares  outstanding of
10,235,129 in fiscal 2002,  10,061,088 in 2003,  and 9,332,324 in 2004.  Diluted
EPS amounts were  calculated  based on weighted  average shares  outstanding and
common stock  equivalents of 10,485,235 in fiscal 2002,  10,109,809 in 2003, and
9,976,458 in 2004.  Additional shares included in the diluted earnings per share
calculations  are  attributable to incremental  shares issuable upon the assumed
exercise of stock options and other common stock equivalents.

STOCK  BASED  COMPENSATION  - As  of  March  31,  2004,  the  Company  has  four
stock-based employee  compensation plans, which are described more fully in Note
11. The Company  accounts for those plans under the  recognition and measurement
principles of APB Opinion No. 25,  "Accounting  for Stock Issued to  Employees",
and related  Interpretations issued by the Financial Accounting Standards Board.
No stock-based  employee  compensation  cost is reflected in net income,  as all
options  granted  under those  plans had an  exercise  price equal to the market
value of the underlying  common stock on the date of grant.  The following table
illustrates  the effect on net income and  earnings per share if the Company had
applied the fair value recognition  provisions of SFAS No. 123,  "Accounting for
Stock-Based  Compensation",   as  amended  by  SFAS  No.  148,  "Accounting  for
Stock-Based  Compensation -- Transition and Disclosure," to stock-based employee
compensation:

                                                                  Years Ended March 31,
                                                      2002               2003                2004
                                                 -------------------------------------------------------
                                                                                   
Net earnings, as reported                            $8,911,723        $9,712,709           $10,153,741
Stock based compensation expense                     (3,125,488)       (3,653,928)           (2,454,303)
                                                 -------------------------------------------------------
Net earnings, pro forma                              $5,786,235        $6,058,781           $ 7,699,438
                                                 =======================================================

Basic earnings per share, as reported                     $0.87             $0.97                 $1.09
Basic earnings per share, pro forma                       $0.56             $0.60                 $0.83
Diluted earnings per share, as reported                   $0.85             $0.96                 $1.02
Diluted earnings per share, pro forma                     $0.55             $0.60                 $0.77



                                      F-11

STOCK  REPURCHASE - On  September  20, 2001,  the  Company's  Board of Directors
authorized  the  repurchase of up to 750,000  shares of its  outstanding  common
stock for a maximum  of  $5,000,000  over a period of time  ending no later than
September  20,  2002.  On October  4, 2002,  another  stock  repurchase  program
previously authorized by the Company's Board of Directors became effective. This
program  authorized  the  repurchase of up to 3,000,000  shares of the Company's
outstanding  common  stock over a period of time ending no later than October 3,
2003 and is limited to a cumulative purchase amount of $7,500,000. On October 1,
2003,  another stock purchase  program was authorized by the Company's  Board of
Directors.  This program  authorizes the repurchase of up to 3,000,000 shares of
the  Company's  outstanding  common  stock over a period of time ending no later
than  September  30,  2004 and is limited  to a  cumulative  purchase  amount of
$7,500,000.

During the years ended March 31, 2002,  2003, and 2004, the Company  repurchased
66,100,  1,022,384,  and 688,800  shares of its  outstanding  common stock for a
total of  $574,800,  $6,936,324,  and  $9,681,763.  Since the  inception  of the
Company's  initial  repurchase  program on September  20, 2001,  as of March 31,
2004, the Company had repurchased  1,777,284  shares of its  outstanding  common
stock at an average cost of $9.67 per share for a total of  $17,192,886.  Of the
shares repurchased,  331,551 shares were repurchased as a result of a settlement
that occurred during the quarter ended September 30, 2002.

RECENT   ACCOUNTING   PRONOUNCEMENTS   -  In  January  2003,   the  FASB  issued
Interpretation 46,  "Consolidation of Variable Interest Entities." In general, a
variable  interest  entity is a corporation,  partnership,  trust,  or any other
legal structure used for business  purposes that either (a) does not have equity
investors  with voting  rights or (b) has equity  investors  that do not provide
sufficient  financial  resources  for the  entity  to  support  its  activities.
Interpretation  46 requires a variable  interest  entity to be consolidated by a
company if that  company  is subject to a majority  of the risk of loss from the
variable interest  entity's  activities or entitled to receive a majority of the
entity's   residual   returns  or  both.  The   consolidation   requirements  of
Interpretation  46 apply immediately to variable interest entities created after
January 31, 2003. The consolidation  requirements apply to older entities in the
first fiscal year or interim period  beginning  after June 15, 2003.  Certain of
the  disclosure  requirements  apply in all  financial  statements  issued after
January  31,  2003,   regardless  of  when  the  variable  interest  entity  was
established.  The Company adopted Interpretation No. 46 in the fourth quarter of
the current  fiscal year and its adoption did not have a material  impact on its
financial statements.

In April 2003,  the FASB issued SFAS No. 149,  "Amendment  of  Statement  133 on
Derivative  Instruments  and  Hedging  Activities."  SFAS  No.  149  amends  and
clarifies  accounting  and reporting of derivative  instruments  and for hedging
activities under SFAS No. 133. This statement is effective for contracts entered
into or modified and for hedging  relationships  designated after June 30, 2003.
The Company adopted SFAS No. 149 and its adoption did not have a material impact
on its financial statements.

In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments with  Characteristics  of both Liabilities and Equity." SFAS No. 150
establishes  standards  for  how  an  issuer  classifies  and  measures  certain
financial  instruments with characteristics of both liabilities and equity. This
statement is effective for financial  instruments entered into or modified after
May  31,  2003,  except  for  mandatorily   redeemable  financial   instruments.
Mandatorily  redeemable  financial  instruments are subject to the provisions of
this statement  beginning on January 1, 2004.  The Company  adopted SFAS No. 150
and its adoption did not have a material impact on its financial statements.


                                      F-12

2.  INVESTMENTS IN LEASES AND LEASED EQUIPMENT - NET

Investments in leases and leased equipment - net consists of the following:

                                                                                      As of March 31,
                                                                                 2003                2004
                                                                                       (In Thousands)
                                                                            ---------------------------------
                                                                                           
Investment in direct financing and sales-type leases-net                    $   173,394          $   166,790
investment in operating lease equipment-net                                       8,775               19,877
                                                                            ---------------------------------
                                                                            $   182,169          $   186,667
                                                                            =================================


INVESTMENT IN DIRECT FINANCING AND SALES-TYPE LEASES
The Company's  investment in direct financing and sales-type  leases consists of the following:

                                                                                      As of March 31,
                                                                                 2003                2004
                                                                                       (In Thousands)
                                                                            ---------------------------------
Minimum lease payments                                                      $   168,385          $   161,008
Estimated unguaranteed residual value                                            26,631               25,025
Initial direct costs, net of amortization (1)                                     3,072                2,342
Less:  Unearned lease income                                                    (21,287)             (18,439)
       Reserve for credit losses                                                 (3,407)              (3,146)
                                                                            ---------------------------------
Investment in direct finance and sales-type leases, net                     $   173,394           $  166,790
                                                                            =================================

Future scheduled minimum lease rental payments as of March 31, 2004 are as follows:

                                                                                         (In Thousands)
                                                                                     ------------------------
                  Year ending March 31,  2005                                         $         78,835
                                         2006                                                   49,700
                                         2007                                                   23,798
                                         2008                                                    5,229
                                         2009 and after                                          3,446
                                                                                     ------------------------
                                         Total                                        $        161,008
                                                                                     ========================

The  Company's  net  investment in direct financing and  sales-type leases is collateral for non-recourse and
recourse equipment notes. See Note 6.

INVESTMENT IN OPERATING LEASE EQUIPMENT

Investment in operating leases primarily  represents equipment leased for two to
three years and leases that are short-term  renewals on  month-to-month  status.
The  components  of the net  investment  in  operating  lease  equipment  are as
follows:


                                                                                      As of March 31,
                                                                                 2003                2004
                                                                                       (In Thousands)
                                                                            ---------------------------------
                                                                                        
Cost of equipment under operating leases                                     $     12,824     $       27,985
Less:  Accumulated depreciation and amortization                                   (4,049)            (8,108)
                                                                            ---------------------------------
Investment in operating lease equipment, net                                 $      8,775     $       19,877
                                                                            =================================

Future  scheduled  minimum  lease  rental  payments  as of March 31, 2004 are as
follows:

                                                                  (In Thousands)
                                                                  --------------
                  Year ending March 31,  2005                      $     7,060
                                         2006                            4,657
                                         2007                            3,860
                                         2008                            1,760
                                         2009 and after                    479
                                                                  --------------
                                         Total                     $    17,816
                                                                  ==============

                                      F-13

3.  RESERVES FOR CREDIT LOSSES

As of March 31,  2003 and 2004,  the  Company's  reserve  for credit  losses was
$6,753,431 and $4,730,015, respectively.

The  Company's  reserves for credit losses are  segregated  between our accounts
receivable  and our  investment  in  direct  financing  leases  as  follows  (in
thousands):

                                           Accounts            Investment in Direct
                                          Receivable             Financing Leases               Total
                                     ------------------------------------------------------------------------
                                                                             
Balance April 1, 2002                $         3,719           $         3,052        $         6,771

Provision for bad debts                          176                       440                    616
Recoveries                                      (140)                       -                    (140)
Write-offs and other                            (409)                      (85)                  (494)
                                     ------------------------------------------------------------------------
Balance March 31, 2003                         3,346                     3,407                  6,753

Provision for bad debts                           23                        24                     47
Recoveries                                        -                         -                      -
Write-offs and other                          (1,784)                     (286)                (2,070)
                                     ------------------------------------------------------------------------
Balance March 31, 2004               $         1,585           $         3,145        $         4,730
                                     ========================================================================

Balances   in   "Write-offs   and   other"   include   actual   write-offs   and
reclassifications  from prior years.

4. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

                                                                               As of March 31,
                                                                            2003             2004
                                                                                (In Thousands)
                                                                       ---------------------------

                                                                                   
           Furniture, fixtures and equipment                            $  6,118         $  4,714
           Vehicles                                                           88              117
           Capitalized software                                            5,924            6,842
           Leasehold improvements                                            335              256
           Less: Accumulated depreciation and amortization                (7,216)          (6,699)
                                                                       ---------------------------
           Property and equipment, net                                  $  5,249         $  5,230
                                                                       ===========================


                                      F-14

5.  GOODWILL

As of March 31, 2004, the Company had goodwill, net of accumulated amortization,
of $20.2 million, an increase of $1.1 million from March 31, 2003 as a result of
the purchase of certain assets and liabilities of Digital Paper Corporation.  As
of March 31, 2003, the Company had goodwill, net of accumulated amortization, of
$19.1 million  which was subject to the  transitional  assessment  provisions of
SFAS No. 142. No goodwill  amortization  expense was recognized during the years
ended March 31, 2002, 2003 and 2004.

As of March 31, 2003 and 2004, the Company has determined  goodwill has not been
impaired and that no potential impairment existed, based on testing performed on
September 30, 2002 and 2003.

Changes in the  carrying  amount of goodwill  for the years ended March 31, 2003
and 2004 are as follows:


                                                            Financing     Technology Sales
                                                          Business Unit     Business Unit           Total
                                                         ----------------------------------------------------
                                                                                    
Goodwill (net), April 1, 2002                            $    6,994,679   $    15,088,629    $    22,083,308
Goodwill acquired during the period                                  -             22,984             22,984
Impairment losses during the period                                  -                 -                  -
Other adjustments during the period (1)                      (2,965,915)            6,755         (2,959,160)
                                                         ----------------------------------------------------
Goodwill (net), March 31, 2003                                4,028,764        15,118,368         19,147,132

Goodwill acquired during the period                                  -          1,089,272          1,089,272
Impairment losses during the period                                  -                 -                  -
Other adjustments during the period                                  -              6,906              6,906
                                                         ----------------------------------------------------
Goodwill (net), March 31, 2004                           $    4,028,764   $    16,214,546    $    20,243,310
                                                         ====================================================

(1)  In the year ended March 31, 2003, Goodwill was reduced $2,965,915, which represented the results of a settlement
     between the Company and the seller of CLG, Inc., which was acquired on October 1, 1999.

                                      F-15

6. RECOURSE AND NON-RECOURSE NOTES PAYABLE

Recourse and non-recourse obligations consist of the following:

                                                              As of March 31,
                                                          2003             2004
                                                              (In Thousands)
                                                         -----------------------

Recourse line of credit with a maximum balance of
$33,000,000 bearing interest at prime less .5%           $  2,726      $     -

Recourse line of credit of $45,000,000 carrying interest
at LIBOR rate plus 175 basis ponts or, at the Company's
option, the higher of prime rate or the federal funds
rate plus 50 to 75 basis points expiring on July 21,
2006                                                           -             -

Recourse equipment notes with varying interest rates
ranging from 7.13% to 8.25%, secured by related
investment in equipment                                        10            -

Recourse vehicle note with variable interest rate                             6
                                                         -----------------------

Total recourse obligations                               $  2,736      $      6
                                                         =======================

Non-recourse equipment notes secured by related
investments in leases with interest rates ranging from
2.39% to 8.75% in fiscal years 2003 and 2004             $116,255      $117,857
                                                         =======================

Principal and interest  payments on the recourse and non-recourse  notes payable
are generally due monthly in amounts that are  approximately  equal to the total
payments  due from the lessee  under the  leases  that  collateralize  the notes
payable.  Under recourse  financing,  in the event of a default by a lessee, the
lender has recourse against the lessee, the equipment serving as collateral, and
the  Company.  Under  non-recourse  financing,  in the event of a  default  by a
lessee,  the lender  generally  only has  recourse  against the lessee,  and the
equipment serving as collateral, but not against the Company.

Borrowings under the Company's $45 million line of credit are subject to certain
covenants regarding minimum  consolidated  tangible net worth,  maximum recourse
debt to net worth  ratio,  cash flow  coverage,  and  minimum  interest  expense
coverage  ratio.  The  borrowings  are secured by the  Company's  assets such as
leases,  receivables,  inventory,  and equipment.  Borrowings are limited to the
Company's collateral base, consisting of equipment,  lease receivables and other
current  assets,  up to a  maximum  of $45  million.  In  addition,  the  credit
agreement  restricts,  and under some  circumstances  prohibits,  the payment of
dividends.

Recourse and non-recourse notes payable as of March 31, 2004, mature as follows:

                                                                  Recourse Notes      Non-recourse
                                                                     Payable          Notes Payable
                                                                             (In Thousands)
                                                             -------------------------------------------
                                                                                
               Year ending March 31,  2005                   $      6                 $ 63,118
                                      2006                          -                   33,031
                                      2007                          -                   14,617
                                      2008                          -                    5,289
                                      2009 and after                -                    1,802
                                                             -------------------------------------------
                                      Total                  $      6                 $117,857
                                                             ===========================================

                                      F-16

7.  RELATED PARTY TRANSACTIONS

The Company  provided  loans and  advances to  employees,  the balances of which
amounted to $61,722  and  $19,315 as of March 31,  2003 and 2004,  respectively.
Such balances are to be repaid from  commissions  earned on successful  sales or
financing  arrangements  obtained  on  behalf  of the  Company,  or via  payroll
deductions.

Prior to April 1, 2001,  the Company  sold leased  equipment  to MLC/CLC  LLC, a
joint  venture in which the Company  has a 5%  ownership  interest.  The Company
recognized $147,305,  $145,962, and $302,968 for the years ended March 31, 2002,
2003 and 2004 for accounting  and  administrative  services  provided to MLC/CLC
LLC.

The Company leases  certain office space from entities that are owned,  in part,
by executives of the Company.  During the years ended March 31, 2002,  2003, and
2004,  rent expense paid to these related  parties was $274,600,  $486,520,  and
$443,065, respectively.

8.  COMMITMENTS AND CONTINGENCIES

The Company leases office space and certain office  equipment for the conduct of
its business.  Rent expense  relating to these operating  leases was $1,984,833,
$2,435,972,  and $2,048,201 for the years ended March 31, 2002,  2003, and 2004,
respectively. As of March 31, 2004, the future minimum lease payments are due as
follows:

                                 (In Thousands)
                                                       -------------------------
             Year Ending March 31,          2005                        $ 1,362
                                            2006                            255
                                            2007                              6
                                            2008                             -
                                                       -------------------------
                                                                        $ 1,623
                                                       =========================


                                      F-17

9.  INCOME TAXES

A  reconciliation  of income taxes computed at the statutory  federal income tax
rate to the provision for income taxes included in the  consolidated  statements
of earnings is as follows:

                                                          For the Years Ended March 31,
                                                         2002         2003         2004
                                                                  (In Thousands)
                                                       ------------------------------------
                                                                          
Statutory federal income tax rate                         34%           35%          35%
Income tax expense computed at the statutory
 federal rate                                          $ 5,073       $ 5,765       $ 6,023
State income tax expense, net of federal tax               939           876           975
Non-taxable interest income                                 (9)          (11)          (11)
Non-deductible expenses                                      7           130            69
                                                       ------------------------------------
Provision for income taxes                             $ 6,010       $ 6,760       $ 7,056
                                                       ====================================
Effective income tax rate                                 40.3%        41.0%         41.0%
                                                       ====================================


The components of the provision for income taxes are as follows:

                                                          For the Years Ended March 31,
                                                         2002         2003         2004
                                                                  (In Thousands)
                                                       ------------------------------------
Current:
     Federal                                           $  8,836      $ (3,008)     $    22
     State                                                2,335          (464)       1,741
                                                       ------------------------------------
                                                         11,171        (3,472)       1,763
                                                       ------------------------------------

Deferred:
     Federal                                              (4,249)       8,421        5,535
     State                                                  (912)       1,811         (242)
                                                       ------------------------------------
                                                          (5,161)      10,232        5,293
                                                       ------------------------------------

Provision for income taxes                             $   6,010     $  6,760      $ 7,056
                                                       ====================================

The components of the deferred tax (benefit) expense resulting from net temporary differences are as follows:

                                                          For the Years Ended March 31,
                                                         2002         2003         2004
                                                                  (In Thousands)
                                                       -----------------------------------------
Lease revenue recognition                              $  (3,639)    $  6,649      $  6,060
Other                                                     (1,522)       3,583          (767)
                                                       -----------------------------------------
                                                       $  (5,161)    $ 10,232      $  5,293
                                                       =========================================

Deferred  income  taxes  reflect the net tax effects of temporary differences between the carrying  amounts of
assets and liabilities for financial reporting purposes and the amounts used for income tax purposes.  The tax
effects of items comprising the Company's deferred tax asset (liability) consist of the following:

                                                          For the Years Ended March 31,
                                                         2002         2003         2004
                                                                  (In Thousands)
                                                      ------------------------------------------
Lease revenue recognition                             $   798        $ (8,232)     $(14,292)
Allowance for doubtful accounts and credit reserves     3,890           3,322         3,565
Other                                                     784             150           674
                                                      ------------------------------------------
                                                      $ 5,472        $ (4,760)     $(10,053)
                                                      ==========================================

                                      F-18

10.  NONCASH INVESTING AND FINANCING ACTIVITIES

The Company  recognized a reduction in recourse and  non-recourse  notes payable
(Note 6) associated with its direct finance and operating lease  activities from
payments  made  directly  by  customers  to  third-party  lenders  amounting  to
$13,431,543,  $14,287,124  and  $30,067,365  for the years ended March 31, 2002,
2003, and 2004,  respectively.  In addition, the Company realized a reduction in
recourse and non-recourse  notes payable from the sale of the associated  assets
and  liabilities  amounting to  $6,255,282,  $12,453,541  and $4,218,748 for the
years ended March 31, 2002, 2003, and 2004, respectively.

11.  BENEFIT AND STOCK OPTION PLANS

The Company  provides its employees  with  contributory  401(k)  profit  sharing
plans. To be eligible to participate in the plan,  employees must be at least 21
years of age and have completed a minimum service  requirement.  Full vesting in
the plans  vary  from  after the  fourth to the sixth  consecutive  year of plan
participation.  Employer contribution  percentages are determined by the Company
and are  discretionary  each year.  The  Company's  expenses  for the plans were
$(242,877),  $235,394 and $247,040 for the years ended March 31, 2002,  2003 and
2004, respectively.

The Company  has  established  a stock  incentive  program  (the  "Master  Stock
Incentive  Plan") to provide an opportunity for directors,  executive  officers,
independent  contractors,  key employees,  and other employees of the Company to
participate  in the ownership of the Company.  The Master Stock  Incentive  Plan
provides  for  awards  to  eligible   directors,   employees,   and  independent
contractors  of the  Company,  of a broad  variety of  stock-based  compensation
alternatives  under a series of component  plans.  These component plans include
tax advantaged  incentive  stock options for employees under the Incentive Stock
Option  Plan,   formula  length  of  service  based   nonqualified   options  to
non-employee directors under the Outside Director Stock Plan, nonqualified stock
options  under the  Nonqualified  Stock  Option  Plan,  a program  for  employee
purchase of Common  Stock of the Company at 85% of fair market value under a tax
advantaged  Employee  Stock Purchase Plan approved by the Board of Directors and
effective September 16, 1998 and which ended December 31, 2002, as well as other
restrictive stock and  performance-based  stock awards and programs which may be
established by the Board of Directors. The number that may be subject to options
granted  under the  Inccentive  Stock  Option  Plan is  capped  at a maximum  of
3,000,000  shares.  As of March 31, 2004, a total of 2,243,409  shares of common
stock have been reserved for issuance upon exercise of options granted under the
Plan, which encompasses the following component plans:

     a)   the Incentive  Stock Option Plan ("ISO Plan"),  under which  1,785,904
          options are outstanding or have been exercised as of March 31, 2004;

     b)   the Nonqualified Stock Option Plan ("Nonqualified  Plan"), under which
          260,000 options are outstanding as of March 31, 2004;

     c)   the Outside  Director  Stock Option Plan  ("Outside  Director  Plan"),
          under which 53,707 are  outstanding or have been exercised as of March
          31, 2004;

     d)   the Employee  Stock  Purchase Plan ("ESPP") under which 143,798 shares
          have been issued as of March 31, 2004.

The exercise price of options  granted under the Master Stock  Incentive Plan is
equivalent to the fair market value of the Company's stock on the date of grant,
or, in the case of the ESPP,  not less than 85% of the lowest fair market  value
of the  Company's  stock during the  purchase  period,  which is  generally  six
months.  Options  granted  under the plan have various  vesting  schedules  with
vesting periods ranging from one to five years.  The weighted average fair value
of options  granted  during the years  ended March 31,  2002,  2003 and 2004 was
$5.14, $3.11 and $4.83 per share, respectively.

                                      F-19

A summary of stock option  activity  during the three years ended March 31, 2004
is as follows:

                                                                                               Weighted
                                            Number of Shares     Exercise Price Range  Average Exercise Price
                                          --------------------- ---------------------- ----------------------

                                                                                     
Outstanding, April 1, 2001                    1,716,285
        Options granted                         728,150              $6.24 - $8.65            $ 6.83
        Options exercised                          (570)             $9.00                    $ 9.00
        Options forfeited                      (263,280)             $6.24 - $17.38           $ 8.43
                                          ---------------------
Outstanding, March 31, 2002                   2,180,585
                                          =====================
Exercisable, March 31, 2002                   1,249,245
                                          =====================

Outstanding, April 1, 2002                    2,180,585
        Options granted                          77,000              $6.23 - $6.97            $ 6.91
        Options exercised                       (39,850)             $6.24 - $9.00            $ 6.85
        Options forfeited                      (216,547)             $6.24 - $17.38           $10.35
                                          ---------------------
Outstanding, March 31, 2003                   2,001,188
                                          =====================
Exercisable, March 31, 2003                   1,450,718
                                          =====================

Outstanding, April 1, 2003                    2,001,188
        Options granted                          78,000              $7.14 - $15.25           $10.10
        Options exercised                      (177,957)             $6.24 - $12.25           $ 8.06
        Options forfeited                      (114,999)             $6.86 - $17.38           $ 9.19
                                          ---------------------
Outstanding, March 31, 2004                   1,786,232
                                          =====================
Exercisable, March 31, 2004                   1,514,557
                                          =====================


Additional information regarding options outstanding as of March 31, 2004 is as follows:

                      Options Outstanding                                      Options Exercisable
- -----------------------------------------------------------------    ----------------------------------------
        Number            Weighted Average
     Outstanding               Remaining         Weighted Average                           Weighted Average
                           Contractual Life      Exercise Price      Number Exercisable     Exercise Price

- -------------------------------------------------------------------------------------------------------------
                                                                                 
      1,786,232              5.6 years               $9.24              1,514,557               $9.43

Effective  April 1, 1996,  the Company  adopted SFAS No. 123, as amended by SFAS
No.  148.  The Company  has the option of either (1)  continuing  to account for
stock-based  employee  compensation  plans in  accordance  with  the  guidelines
established  by APB Opinion No. 25,  "Accounting  for Stock Issued to Employees"
while  providing the  disclosures  required  under SFAS No. 123, or (2) adopting
SFAS No. 123 accounting  for all employee and  non-employee  stock  compensation
arrangements.  The Company  opted to  continue  to account  for its  stock-based
awards using the intrinsic  value method in accordance  with APB Opinion No. 25.
Accordingly,  no  compensation  expense  has been  recognized  in the  financial
statements for employee stock  arrangements.

                                                                        Years Ended March 31,
                                                             2002              2003              2004
                                                    ---------------------------------------------------------
                                                                                        
Net earnings, as reported                                    $8,911,723        $9,712,709        $10,153,741
Stock based compensation expense                             (3,125,488)       (3,653,928)       (2,454,303)
                                                    ---------------------------------------------------------
Net earnings, pro forma                                      $5,786,235        $6,058,781        $ 7,699,438
                                                    =========================================================

Basic earnings per share, as reported                        $0.87             $0.97             $1.09
Basic earnings per share, pro forma                          $0.56             $0.60             $0.83
Diluted earnings per share, as reported                      $0.85             $0.96             $1.02
Diluted earnings per share, pro forma                        $0.55             $0.60             $0.77


                                      F-20

Under SFAS No. 123, the fair value of stock-based awards to employees is derived
through the use of option  pricing  models that  require a number of  subjective
assumptions.  The  Company's  calculations  were made  using  the  Black-Scholes
option-pricing  model with the following weighted average  assumptions:

                                                                        Years Ended March 31,
                                                             2002              2003              2004
                                                       ------------------------------------------------------
                                                                                        
Options granted under the Incentive Stock Option Plan:
        Expected life of option                              5 years           5 years           5 years
        Expected stock price volatility                      92.44%            46.02%            39.76%
        Expected dividend yield                              0%                0%                0%
        Risk-free interest rate                              4.13%             3.96%             2.96%


During the years ended March 31,  2002,  2003 and 2004,  no options were granted
under the  Nonqualified  Stock Option Plan or the Outside  Director Stock Option
Plan.

12.  FAIR VALUE OF FINANCIAL INSTRUMENTS

The following  disclosure of the estimated fair value of the Company's financial
instruments is in accordance  with the provisions of SFAS No. 107,  "Disclosures
About Fair Value of Financial  Instruments."  The valuation  methods used by the
Company are set forth below.

The accuracy and usefulness of the fair value  information  disclosed  herein is
limited by the following factors:

     -    These estimates are subjective in nature and involve uncertainties and
          matters of  significant  judgment and  therefore  cannot be determined
          with precision.  Changes in assumptions could significantly affect the
          estimates.

     -    These  estimates  do not reflect  any  premium or discount  that could
          result from offering for sale at one time the Company's entire holding
          of a particular financial asset.

     -    SFAS No. 107 excludes from its disclosure requirements lease contracts
          and various significant assets and liabilities that are not considered
          to be financial instruments.

Because  of these  and other  limitations,  the  aggregate  fair  value  amounts
presented in the following  table do not represent the  underlying  value of the
Company.  The Company  determines the fair value of notes payable by applying an
average  portfolio  debt rate and applying such rate to future cash flows of the
respective financial instruments. The fair value of cash and cash equivalents is
determined to equal the book value.

The  carrying  amounts  and  estimated  fair values of the  Company's  financial
instruments are as follows:


                                                 As of March 31, 2003        As of March 31, 2004
                                                Carrying     Fair Value     Carrying      Fair Value
                                                 Amount                       Amount
                                                                  (In Thousands)
                                                ----------------------------------------------------
                                                                             
          Assets:
               Cash and cash equivalents        $ 27,784     $ 27,784       $ 25,155       $  25,155

          Liabilities:
               Non-recourse notes payable        116,255      117,065        117,857         117,818
               Recourse notes payable              2,736        2,736              6               6

                                      F-21

13.  SEGMENT REPORTING

The Company  manages its  business  segments  on the basis of the  products  and
services offered.  The Company's  reportable segments consist of its traditional
financing  business  unit and  technology  sales  business  unit.  The financing
business unit offers lease-financing  solutions to corporations and governmental
entities  nationwide.  The  technology  sales  business  unit sells  information
technology  equipment and software and related  services  primarily to corporate
customers  on a  nationwide  basis.  The  technology  sales  business  unit also
provides Internet-based  business-to-business  supply chain management solutions
for information technology and other operating resources.  The Company evaluates
segment performance on the basis of segment net earnings.

Both segments utilize the Company's proprietary software and services throughout
the organization. Sales and services and related costs of e-procurement software
are included in the technology sales business unit.  Income relative to services
generated by our proprietary software and services are included in the financing
business unit.

The accounting  policies of the segments are the same as those described in Note
1,  "Organization  and Summary of Significant  Accounting  Policies."  Corporate
overhead  expenses are  allocated on the basis of revenue  volume,  estimates of
actual time spent by corporate  staff, and asset  utilization,  depending on the
type of expense.

                                                       Financing     Technology Sales
                                                     Business Unit    Business Unit           Total
                                                    ---------------- ---------------- -----------------
                                                                                  
Twelve months ended March 31, 2002
Sales of product                                    $     1,057,862   $   131,950,516 $    133,008,378
Sales of leased equipment                                 9,353,088               -          9,353,088
Lease revenues                                           48,850,017               -         48,850,017
Fee and other income                                     10,085,448        3,688,415        13,773,863
                                                    ---------------- ---------------- -----------------
         Total Revenues                                  69,346,415      135,638,931       204,985,346

Cost of sales                                            11,872,337      111,725,742       123,598,079
Direct lease costs                                        9,578,631              -           9,578,631
Selling, general and administrative expenses             22,500,221       22,576,480        45,076,701
                                                    ---------------- ---------------- -----------------
Segment earnings                                         25,395,226        1,336,709        26,731,935
Interest expense                                         11,156,721          653,693        11,810,414
                                                    ---------------- ---------------- -----------------
         Earnings before income taxes               $    14,238,505  $       638,016  $     14,921,521
                                                    ================ ================ =================
Assets                                              $   228,505,936  $    50,489,618  $    278,995,554

Twelve months ended March 31, 2003
Sales of product                                    $     2,007,743  $   226,762,223  $    228,769,966
Sales of leased equipment                                 6,095,830               -          6,095,830
Lease revenues                                           50,520,293               -         50,520,293
Fee and other income                                     10,190,392        4,069,665        14,260,057
                                                    ---------------- ---------------- -----------------
         Total Revenues                                  68,814,259      230,831,887       299,646,146

Cost of sales                                             9,391,356      197,777,433       207,168,789
Direct lease costs                                        6,582,409               -          6,582,409
Selling, general and administrative expenses             26,848,899       34,265,407        61,114,306
                                                    ---------------- ---------------- -----------------
Segment earnings                                         25,991,595       (1,210,953)       24,780,642
Interest expense                                          7,832,220          476,162         8,308,382
                                                    ---------------- ---------------- -----------------
         Earnings before income taxes               $    18,159,375  $    (1,687,115) $     16,472,260
                                                    ================ ================ =================
Assets                                              $   226,238,171  $    52,702,516  $    278,940,686

Twelve months ended March 31, 2004
Sales of product                                    $     3,321,050  $   264,577,887  $    267,898,937
Lease revenues                                           51,253,518               -         51,253,518
Fee and other income                                      4,589,846        6,815,187        11,405,033
                                                    ---------------- ---------------- -----------------
         Total Revenues                                  59,164,414      271,393,074       330,557,488

Cost of sales                                             2,822,985      233,460,365       236,283,350
Direct lease costs                                       10,560,586               -         10,560,586
Selling, general and administrative expenses             22,874,439       36,782,311        59,656,750
                                                    ---------------- ---------------- -----------------
Segment earnings                                         22,906,404        1,150,398        24,056,802
Interest expense                                          6,692,271          154,801         6,847,072
                                                    ---------------- ---------------- -----------------
         Earnings before income taxes               $    16,214,133  $       995,597  $     17,209,730
                                                    ================ ================ =================
Assets                                              $   238,631,864  $    55,570,226  $    294,202,090
                                                    ================ ================ =================

                                      F-22

14.  QUARTERLY DATA - UNAUDITED

Condensed quarterly  financial  information is as follows (amounts in thousands,
except per share amounts).  Adjustments reflect the  reclassification of certain
prior period amounts to conform to current period presentation.

                                                   First Quarter                     Second Quarter
                                       Previously                Adjusted    Previously              Adjusted
                                        Reported    Adjustments   Amount      Reported   Adjustments  Amount
                                        ---------------------------------    --------------------------------

Year Ended March 31, 2003
                                                                                   
Sales                                   $55,243     $ (2,356)    $52,887     $64,296     $ 1,810     $66,106
Total Revenues                           72,175         -         72,175      82,329          -       82,329
Cost of Sales                            49,924       (3,741)     46,183      57,002         593      57,595
Total Costs and Expenses                 68,826         -         68,826      78,018          -       78,018
Earnings before provision for income
 taxes                                    3,349         -          3,349       4,311          -        4,311
Provision for income taxes                1,373         -          1,373       1,766          -        1,766
Net earnings                              1,976         -          1,976       2,545          -        2,545
                                        =================================    ================================
Net earnings per common share-Basic (1) $  0.19                  $  0.19     $  0.25                 $  0.25
                                        =================================    ================================
Net earnings per common share-
 Diluted (1)                                                     $  0.19                             $  0.25
                                        =================================    ================================
Year Ended March 31, 2004

Sales                                   $65,296     $  (3)       $65,293     $70,380     $  -        $70,380
Total Revenues                           79,868       (34)        79,834      85,637        -         85,637
Cost of Sales                            57,512        (4)        57,508      62,364        -         62,364
Total Costs and Expenses                 76,086       (33)        76,053      81,071        -         81,071
Earnings before provision for income
 taxes                                    3,781        -           3,781       4,566        -          4,566
Provision for income taxes                1,478        -           1,478       1,861        -          1,861
Net earnings                              2,303        -           2,303       2,705        -          2,705
                                        =================================    ================================
Net earnings per common share-Basic (1) $  0.24                  $  0.24     $  0.29                 $  0.29
                                        =================================    ================================
Net earnings per common share-
 Diluted (1)                                                     $  0.24                             $  0.27
                                        =================================    ================================

                                                   Third Quarter                       Fourth Quarter
                                        Previously              Adjusted     Previously              Adjusted
                                        Reported   Adjustments   Amount      Reported   Adjustments  Amount
                                        ---------------------------------    --------------------------------
Year Ended March 31, 2003

Sales                                   $53,785     $ 1,674       $55,459     $51,981     $  2,337   $54,318
Total Revenues                           73,264          -         73,264      72,547         (669)   71,878
Cost of Sales                            48,934          85        49,019      48,488           (8)   48,480
Total Costs and Expenses                 68,868          -         68,868      68,131         (669)   67,462
Earnings before provision for income
 taxes                                    4,396          -          4,396       4,416           -      4,416
Provision for income taxes                1,802          -          1,802       1,818           -      1,818
Net earnings                              2,594          -          2,594       2,598           -      2,598
                                        ==================================   ================================
Net earnings per common share-Basic (1) $  0.26                  $  0.26     $  0.27                 $  0.27
                                        ==================================   ================================
Net earnings per common share-
 Diluted (1)                                                     $  0.26                             $  0.27
                                        =================================    ================================

Year Ended March 31, 2004

Sales                                   $63,325     $   -        $63,325     $68,901     $  -        $68,901
Total Revenues                           79,800         -         79,800      85,286        -         85,286
Cost of Sales                            55,763         -         55,763      60,648        -         60,648
Total Costs and Expenses                 75,478         -         75,478      80,746        -         80,746
Earnings before provision for income
 taxes                                    4,323         -          4,323       4,540        -          4,540
Provision for income taxes                1,729         -          1,729       1,988        -          1,988
Net earnings                              2,594         -          2,594       2,552        -          2,552
                                        =================================    ================================
Net earnings per common share-Basic (1) $  0.28                  $  0.28     $  0.28                 $  0.28
                                        =================================    ================================
Net earnings per common share-
 Diluted (1)                                                     $  0.26                             $  0.26
                                        =================================    ================================

(1)  The sum of quarterly amounts may not equal the annual amount due to quarterly calculations being based on
     varying weighted average shares outstanding.

                                      F-23

15.  SUBSEQUENT EVENT

On May 28, 2004, ePlus purchased certain assets and assumed certain  liabilities
of Manchester  Technologies,  Inc. for total consideration of $5.2 million.  The
purchase was made by ePlus Technology,  inc., a wholly-owned subsidiary of ePlus
inc.  The  acquisition  will add to our IT reseller  and  professional  services
business.  Approximately 125 former Manchester Technologies, Inc. personnel will
be hired by ePlus as part of the  transaction  and are located in 3  established
offices in metropolitan New York, South Florida and Baltimore.










                                      F-24

                                   SCHEDULE II

                           ePlus inc. AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS
               For the years ended March 31, 2002, 2003, and 2004
                                 (In Thousands)


                                                       Additions             Deductions
                                              ---------------------------   -----------
                                Balance at    (1) Charged     (2) Charged                    Balance at
                              beginning of    to costs and     to other                        end of
                                 period         expenses       accounts      Write-offs        period

         Description
                                                                              
2004 Allowance for doubtful
accounts and credit loss         $6,753       $   47           $   14        ($2,084)        $4,730

2003 Allowance for doubtful
accounts and credit loss         $6,771       $  616          ($  494)       ($  140)        $6,753

2002 Allowance for doubtful
accounts and credit loss         $4,279       $1,489           $1,187        ($  184)        $6,771











                                      S-1